The catalog behind Reports & exports: 29 reports in five
groups. Add any of them to a package in any order; Sheet is the worksheet
tab name the report produces in the exported workbook.
| Report |
Sheet |
What’s on it — and the question it answers |
| Deal Snapshot |
Deal Snapshot |
Pricing, cap rates, IRR, equity multiple, DSCR, headline metrics — “give me the deal on one page” |
| Annual Cash Flow |
Annual Cash Flow |
The full pro forma build, potential gross revenue → NOI → levered cash flow, by year |
| Monthly Cash Flow |
Monthly Cash Flow |
The same rows and styling, one column per month across the hold — the Argus-paste companion |
| XIRR Working |
XIRR Working |
The exact dated cash-flow series behind levered and unlevered IRR — rebuild the IRR with =XIRR in Excel |
| Valuation & Returns |
Valuation & Returns |
DCF value, NPV, resale, going-in and exit caps, yield-on-cost — “how was this valued?” |
| Exit & Resale Analysis |
Exit Analysis |
The reversion build: forward NOI, exit cap, selling costs, loan payoff, prepayment penalty, net proceeds |
| Sensitivity Matrix |
Sensitivity |
Two-axis IRR grids, each cell a full engine run — “where does the deal break?” |
| Partnership Waterfall |
Waterfall |
Tier-by-tier distribution working: timing, source splits, hurdles, GP fees, promote splits, LP/GP totals |
| In-Place vs. Pro Forma NOI |
In-Place vs Pro Forma |
The bridge from in-place income to Year-1 pro forma NOI, with per-line commentary — “what are we assuming improves?” |
| Report |
Sheet |
What’s on it — and the question it answers |
| Debt Schedule & Terms |
Debt Schedule |
Every loan: principal, sizing, rate, amortization, term, I/O, origination |
| Debt Service Ledger |
Debt Service Ledger |
Annual interest, principal, fees, ending balance, DSCR, debt yield — the debt audit trail |
| Refinance Analysis |
Refinance Analysis |
Per refi event: sizing method, NTM NOI, implied value, proceeds, retired loans, cash to equity |
| Report |
Sheet |
What’s on it — and the question it answers |
| Rent Roll |
Rent Roll |
The as-modeled rent roll: suites, areas, terms, rents, steps, recovery methods |
| Tenancy Summary |
Tenancy Summary |
Occupied vs vacant roll-up with percent-of-property and available-space detail |
| Tenant Cash Flow Detail |
Tenant Cash Flows |
Per-tenant, per-year: base rent, steps, CPI, abatements, recoveries, TI and LC — “show me this tenant’s whole story” |
| Building Area Occupancy |
Occupancy |
Occupied area by month and year against net rentable area |
| Lease Expiration Schedule |
Expiry Schedule |
Rollover exposure by year: expiring leases, SF, share of rent |
| Market Leasing Assumptions |
MLAs |
The MLA matrix: market rent, renewal probability, downtime, TI/LC, free rent, term |
| Lease-Up & Absorption |
Lease-Up |
The vacant-space absorption plan with start rents, costs, timing |
| Expiring Rent vs. Market |
Expiring vs Market |
Each expiring lease’s contract rent against market grown to that date, spread in $/SF and % — “how much upside is in the rollover?” |
| Lease Metrics |
Lease Metrics |
WALT, retention, loss-to-lease, net effective rents, releasing spreads |
| Rent Schedule Audit |
Rent Schedule Audit |
Per-lease rent build: starting rent, every step with dates, CPI escalations — the check-my-rent-math sheet |
| Report |
Sheet |
What’s on it — and the question it answers |
| Operating Expense Schedule |
Expense Schedule |
Every expense line: growth, PSF, above/below-line position, recoverability |
| Recovery Structures |
Recovery Structures |
Per-tenant recovery setup: pools, methods, pro-rata shares, stops, caps, admin fees |
| Recovery by Expense Line Item |
Recovery by Expense |
Each expense line with how much every tenant recovers against it, by year |
| Recovery by Tenant |
Recovery by Tenant |
Each tenant’s total recoveries, broken out by expense line, by year |
| Reimbursement Audit |
Reimbursement Audit |
The full trail per tenant per year: eligible expense → share → stop → admin fee → billed — the sheet that settles recovery arguments |
| Report |
Sheet |
What’s on it — and the question it answers |
| Assumptions Register |
Assumptions |
Every value-moving input in one sheet: growth, vacancy, debt, exit, capital, discounting |
| Source Lineage & Warnings |
Sources & Warnings |
Two sections: where each number came from (document, page, confidence) and the engine’s warnings register — “prove it” |
Every exported workbook also carries the non-suppressible
trust stamp — rating, issue counts, model version, and
as-of timestamp.