Portfolio reports show the current active book. Closed and archived borrowers, including their history, are available in All Borrowers.
Carrying ledger computation record
cmuzmv5mx00394x7kb4ypuhr6 · Q3 2026
This report displays the saved calculation, inputs and review history. Opening it does not recalculate values or change a review.
Stored result
| Measure | Stored value |
|---|---|
| As of | 2026-09-30 |
| Policy | Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency. |
| Cash received | $307,500.00 |
| Fee accretion | $0.00 |
| Oid accretion | $0.00 |
| Cumulative pik | $0.00 |
| Pik capitalized | $0.00 |
| Closing carrying | $12,000,000.00 |
| Opening carrying | $12,000,000.00 |
| Effective interest | $307,500.00 |
| Accrued interest receivable | $0.00 |
| Total carrying and receivable | $12,000,000.00 |
Findings
No calculation flags recorded.
Calculation inputs
| Measure | Stored value |
|---|---|
| Oid | $0.00 |
| Fees | $0.00 |
| Mode | opening-balance/v1 |
| Currency | USD |
| Day count | 30/360 |
| Floor pct | 1.00% |
| Spread bp | 600 bps |
| Instrument | cash_pay_bullet |
| Pik rate pct | 0.00% |
| Maturity date | 2031-04-01 |
| Origination date | 2026-04-01 |
Source references
Open a field to read its source and supporting quotation. Full extracts remain in the downloadable record.
Oid
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
oid: 0
Fees
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
fees: 0
Mode
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
mode: opening-balance/v1
Opening
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 2
opening: sources/opening-register.xlsx#Inputs!A11:P11
Currency
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
currency: USD
Day count
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
day_count: 30/360
Floor pct
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
floor_pct: 1
Spread bp
borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2
Page 1
spread_bp = 600
Instrument
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
instrument: cash_pay_bullet
Pik rate pct
borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2
Page 1
pik_rate_pct = 0
Maturity date
borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2
Page 1
maturity_date = 2031-04-01
Origination date
borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2
Page 1
origination_date = 2026-04-01
Rate observations
sources/SYNTHETIC-SUPPLEMENT.pdf
Page 3
rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8
Review history
No review recorded for this calculation.
Calculation provenance
- Prepared by
- portfolio.analyst@nsns-fund.example
- Saved at (UTC)
- 2026-10-09T17:00:07.076Z
- Engine version
- sbic-opening-accounting-1.0.0
- Record ID
- cmv17o10k006z4x7kgvaazpo5
- Input SHA-256
- a42136ddc8c7ac36cb9fbb02d333aa22c5af36298df377af5ff4e793c5558752