{
  "label": "Fictional example — manually mapped inputs; not a customer deal or extraction benchmark.",
  "generatedOn": "2026-10-19",
  "sourceRevision": "35396bb6db723656d18a92ac782c265e239baf3c",
  "functions": [
    "runCalculation",
    "buildUnderwritingExportModel",
    "generateUnderwritingExcel"
  ],
  "method": "Manual source mapping; unchanged production engine and XLSX export; no OCR or LLM extraction.",
  "workbookBehavior": "Engine-calculated report snapshots. The downside is rerun in Moraine and exported separately; in-Excel recalculation is not demonstrated.",
  "sourcePacketSha256": "2fe156e6d086277e2f1c4ff16f31a3acd1f02394336481f45bbd064e4b572762",
  "cases": [
    {
      "case": "base",
      "file": "base.xlsx",
      "sha256": "f74cc85aae21850c9b3f29ba05d9d0089e29f02f05a920c31870bb9e60d153b4",
      "input": {
        "analysisConfig": {
          "propertyName": "Moraine Sample Office",
          "propertyType": "Office",
          "startDate": "2026-01-01T00:00:00.000Z",
          "firstYearEnd": "2026-12-31T00:00:00.000Z",
          "yearsOfAnalysis": 3,
          "inflationMethod": "calendar",
          "generalInflationRate": 0,
          "totalRentableArea": 10000,
          "areaUnit": "SF"
        },
        "leases": [
          {
            "id": "sample-office-tenant",
            "tenantName": "Sample Office Tenant",
            "suite": "100",
            "leaseType": "Existing",
            "size": 10000,
            "areaUnit": "SF",
            "startDate": "2025-01-01T00:00:00.000Z",
            "expirationDate": "2035-12-31T00:00:00.000Z",
            "baseRent": 30,
            "baseRentUnit": "$/SF/year",
            "reimbursementConfig": {
              "method": {
                "method": "Gross"
              }
            },
            "uponExpiration": "Vacate"
          }
        ],
        "expenses": [
          {
            "id": "sample-operating-expenses",
            "name": "Operating Expenses",
            "amount": 100000,
            "percentFixed": 1,
            "inflationRate": 0,
            "grossUpForReimbursement": false,
            "isReimbursable": false,
            "category": "Operating"
          }
        ],
        "marketLeasingAssumptions": [],
        "vacancyConfig": {
          "absorptionVacancyEnabled": false,
          "generalVacancy": {
            "method": "None"
          },
          "creditLossPercent": 0
        },
        "loans": [],
        "capitalExpenditures": [],
        "additionalRevenue": [],
        "acquisitionCost": 3000000,
        "resaleConfig": {
          "method": "CapRate",
          "capRate": 0.065,
          "lagYearMethod": "year0",
          "saleMonth": 36,
          "sellingCostsPercent": 0
        },
        "pvConfig": {
          "discountRate": 0.08,
          "convention": "endOfPeriod",
          "compounding": "annual"
        }
      },
      "annualBaseRent": 300000,
      "annualOperatingExpenses": 100000,
      "annualNOI": 200000,
      "grossResaleValue": 3076923.0769230756,
      "checkedCells": [
        {
          "sheet": "Cash Flow Projections",
          "label": "Scheduled Base Rental Revenue",
          "address": "B9",
          "value": 300000
        },
        {
          "sheet": "Cash Flow Projections",
          "label": "NOI",
          "address": "B21",
          "value": 200000
        }
      ],
      "sheets": [
        "Summary",
        "Cash Flow Projections",
        "Rent Roll",
        "Tenant Rent Schedule",
        "Expense Schedule",
        "Debt Schedule",
        "Valuation",
        "Returns",
        "Monthly Cash Flow",
        "XIRR",
        "Formulas"
      ],
      "modelWarnings": []
    },
    {
      "case": "rent-downside",
      "file": "rent-downside.xlsx",
      "sha256": "9000d5817e4e07f4346b8d90944cab913858f76f19802fb5bfe6e13581002f78",
      "input": {
        "analysisConfig": {
          "propertyName": "Moraine Sample Office",
          "propertyType": "Office",
          "startDate": "2026-01-01T00:00:00.000Z",
          "firstYearEnd": "2026-12-31T00:00:00.000Z",
          "yearsOfAnalysis": 3,
          "inflationMethod": "calendar",
          "generalInflationRate": 0,
          "totalRentableArea": 10000,
          "areaUnit": "SF"
        },
        "leases": [
          {
            "id": "sample-office-tenant",
            "tenantName": "Sample Office Tenant",
            "suite": "100",
            "leaseType": "Existing",
            "size": 10000,
            "areaUnit": "SF",
            "startDate": "2025-01-01T00:00:00.000Z",
            "expirationDate": "2035-12-31T00:00:00.000Z",
            "baseRent": 27,
            "baseRentUnit": "$/SF/year",
            "reimbursementConfig": {
              "method": {
                "method": "Gross"
              }
            },
            "uponExpiration": "Vacate"
          }
        ],
        "expenses": [
          {
            "id": "sample-operating-expenses",
            "name": "Operating Expenses",
            "amount": 100000,
            "percentFixed": 1,
            "inflationRate": 0,
            "grossUpForReimbursement": false,
            "isReimbursable": false,
            "category": "Operating"
          }
        ],
        "marketLeasingAssumptions": [],
        "vacancyConfig": {
          "absorptionVacancyEnabled": false,
          "generalVacancy": {
            "method": "None"
          },
          "creditLossPercent": 0
        },
        "loans": [],
        "capitalExpenditures": [],
        "additionalRevenue": [],
        "acquisitionCost": 3000000,
        "resaleConfig": {
          "method": "CapRate",
          "capRate": 0.065,
          "lagYearMethod": "year0",
          "saleMonth": 36,
          "sellingCostsPercent": 0
        },
        "pvConfig": {
          "discountRate": 0.08,
          "convention": "endOfPeriod",
          "compounding": "annual"
        }
      },
      "annualBaseRent": 270000,
      "annualOperatingExpenses": 100000,
      "annualNOI": 170000,
      "grossResaleValue": 2615384.6153846155,
      "checkedCells": [
        {
          "sheet": "Cash Flow Projections",
          "label": "Scheduled Base Rental Revenue",
          "address": "B9",
          "value": 270000
        },
        {
          "sheet": "Cash Flow Projections",
          "label": "NOI",
          "address": "B21",
          "value": 170000
        }
      ],
      "sheets": [
        "Summary",
        "Cash Flow Projections",
        "Rent Roll",
        "Tenant Rent Schedule",
        "Expense Schedule",
        "Debt Schedule",
        "Valuation",
        "Returns",
        "Monthly Cash Flow",
        "XIRR",
        "Formulas"
      ],
      "modelWarnings": []
    }
  ],
  "deltaNOI": -30000,
  "checks": [
    "rent reconciled to source",
    "NOI reconciled to source",
    "exported rent and NOI cells reconciled to engine",
    "sample footer on all sheets",
    "scenario NOI delta reconciled"
  ]
}