{"id":"issued_WyJkZW1vLWJhc2VsaW5lLWNiYzA4MWNiLWZkMDAtNDUxZC04NDUxLWU1ZDFlNTkwZjg3NiIsInNiYSIsImNtdXptdjVsbDAwMzE0eDdrcXkxamxnd3giXQ","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","kind":"sba","inputs":{"input":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","ledger":[],"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","source_id":"grainmoor-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","delinquency":{"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","interest_days_past_due":0,"principal_days_past_due":0},"method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","quarter_end":"2026-09-30","instrumentId":"cmtye933g003cai7kh4x87y16","import_row_id":"cmuzwwi3z004a4x7kzssmmgiy","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"class1":{"missing":["sourced marketable","sourced closing_price","sourced shares","valid closing price and shares"],"eligible":false},"sources":{"date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","recordIds":["cmv004oc6004v4x7krmni47s0"],"gaapContext":null,"instrumentId":"cmtye933g003cai7kh4x87y16","cashFlowEvaluation":null,"qualificationEvents":[]},"result":{"flags":[],"position":"Grainmoor Food Distribution · Senior Term Loan","doubt_reasons":[],"computed_cost_end":"12000000","sba_value_ceiling":"12000000","warrant_intrinsic":null,"reviewed_sba_value":null,"collection_in_doubt":false,"gaap_less_filed_sba":"0.00","supported_sba_value":"9800000.00"},"quarter":"2026-Q3","createdAt":"2026-10-09T17:00:07.102Z","createdBy":"portfolio.analyst@nsns-fund.example","inputHash":"b5ce065e8686f975a65df67c8f2b533cafeaf082af2085eca8c55b173aef1bbc","dispositions":[],"engineVersion":"sbic-sba-review-4.0.0","issuedScope":{"book":"combined-nsns","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","quarter":"2026-Q3"},"issuedVersionId":"demo-baseline-cbc081cb-fd00-451d-8451-e5d1e590f876","approvedById":null}