{
  "input": {
    "asOf": "2026-12-31",
    "scope": {
      "book": "fund-schedules-4a-1790624671583",
      "quarter": "2026-Q4",
      "vehicle": "d0866265-5240-43fb-8f93-7700d2fddecb"
    },
    "complete": true,
    "positions": [
      {
        "flows": [
          {
            "id": "initial",
            "date": "2024-01-01",
            "kind": "investment",
            "amount": "-100000",
            "source": {
              "policy": "Complete external equity history and administrator GAAP terminal mark",
              "reference": "Synthetic signed statement v1/v2 page 1",
              "documentId": "cmulx9gyy00004n7k0zauv0eq"
            }
          },
          {
            "id": "distribution",
            "date": "2025-01-01",
            "kind": "distribution",
            "amount": "21000",
            "source": {
              "policy": "Complete external equity history and administrator GAAP terminal mark",
              "reference": "Synthetic signed statement v1/v2 page 1",
              "documentId": "cmulx9gyy00004n7k0zauv0eq"
            }
          },
          {
            "id": "realization",
            "date": "2026-09-30",
            "kind": "realization",
            "amount": "110000",
            "source": {
              "policy": "Complete external equity history and administrator GAAP terminal mark",
              "reference": "Synthetic signed statement v1/v2 page 1",
              "documentId": "cmulx9gyy00004n7k0zauv0eq"
            }
          },
          {
            "id": "future",
            "date": "2027-01-01",
            "kind": "investment",
            "amount": "-5000",
            "source": {
              "policy": "Complete external equity history and administrator GAAP terminal mark",
              "reference": "Synthetic signed statement v1/v2 page 1",
              "documentId": "cmulx9gyy00004n7k0zauv0eq"
            }
          }
        ],
        "complete": true,
        "terminal": {
          "date": "2026-12-31",
          "amount": "1000",
          "exited": false,
          "source": {
            "policy": "Reviewed corrected administrator GAAP",
            "reference": "Synthetic statement v2 p1",
            "documentId": "cmulx9gyy00004n7k0zauv0eq"
          },
          "exitDate": null
        },
        "holdingId": "cmulnp3fc000b9z7k458w93nx"
      }
    ],
    "schemaVersion": 1
  },
  "runId": "cmulx9iwk00054n7kfx9gwd45",
  "reason": "Independent sourced return replacement",
  "result": {
    "asOf": "2026-12-31",
    "basis": "Equity investments only; not fund-net or LP returns. Terminal unrealized value is an analytical endpoint, not a cash receipt.",
    "engine": "equity-xirr-1.0.0",
    "complete": true,
    "aggregate": {
      "rate": 0.12009504146769488,
      "flows": [
        {
          "date": "2024-01-01",
          "amount": "-100000.00"
        },
        {
          "date": "2025-01-01",
          "amount": "21000.00"
        },
        {
          "date": "2026-09-30",
          "amount": "110000.00"
        },
        {
          "date": "2026-12-31",
          "amount": "1000.00"
        }
      ],
      "reason": "available"
    },
    "positions": [
      {
        "rate": 0.12009504146769488,
        "flows": [
          {
            "date": "2024-01-01",
            "amount": "-100000.00"
          },
          {
            "date": "2025-01-01",
            "amount": "21000.00"
          },
          {
            "date": "2026-09-30",
            "amount": "110000.00"
          },
          {
            "date": "2026-12-31",
            "amount": "1000.00"
          }
        ],
        "issues": [],
        "reason": "available",
        "complete": true,
        "terminal": {
          "date": "2026-12-31",
          "amount": "1000",
          "exited": false,
          "source": {
            "policy": "Reviewed corrected administrator GAAP",
            "reference": "Synthetic statement v2 p1",
            "documentId": "cmulx9gyy00004n7k0zauv0eq"
          },
          "exitDate": null
        },
        "holdingId": "cmulnp3fc000b9z7k458w93nx",
        "excludedFuture": 1
      }
    ],
    "convention": {
      "maxRate": 1000000,
      "minRate": -0.999999,
      "dayCount": "Actual/365",
      "ambiguity": "Multiple net cash-flow sign changes: no headline rate",
      "iterations": 160,
      "logRateTolerance": 1e-12
    },
    "excludedFuture": 1
  },
  "inputHash": "3f9e6a8310d99831bd95b987032091789732a292ddcb8627b66514e072b8ba0a",
  "approvedAt": "2026-09-29T00:12:32.851Z",
  "approvedBy": "fund.controller@nsns-fund.example",
  "population": [
    "cmulnp3fc000b9z7k458w93nx"
  ],
  "preparedBy": "portfolio.analyst@nsns-fund.example",
  "dependencyHash": "840ded6b806b3751cfc88af2b8e9c74e22b14ba133273ba7f88923fbc74cd46f"
}