Library / Catalog
Read from each container's own manifest and computed from
tools/sectors.py. A catalog beside the artifacts is a promise; a catalog read
from them is a measurement.
| Sample | Sector | Elements | Tables | Rows | Storeys | Gross area | Size |
|---|---|---|---|---|---|---|---|
| Harborview Residences | Residential | 5,480 | 20 | 189 | 6 | 118,200 sf | 5.70 MB |
| Meridian Commerce Center | Commercial | 12,772 | 20 | 195 | 12 | 268,000 sf | 12.65 MB |
| Cascade Regional Terminal | Aviation | 4,492 | 20 | 191 | 2 | 266,900 sf | 4.66 MB |
| Ashgrove Select Service Hotel | Hospitality | 3,780 | 20 | 189 | 5 | 84,600 sf | 4.00 MB |
| Ironline Distribution Center | Industrial | 3,286 | 20 | 186 | 1 | 340,000 sf | 3.55 MB |
| Vantage Point Ambulatory Surgery Center | Healthcare | 2,607 | 20 | 193 | 3 | 95,900 sf | 2.83 MB |
| Foundry Row | Mixed-Use | 9,604 | 20 | 194 | 10 | 246,300 sf | 9.72 MB |
| Northbridge Data Hall | Data Center | 1,014 | 20 | 191 | 1 | 63,000 sf | 1.20 MB |
| Container | Kind | Elements | Tables | Rows | Size |
|---|---|---|---|---|---|
| Cedar Reach North Vertiport | Aviation · contributed | 54 | 15 | 149 | 0.09 MB |
| Maple Grove House | Authoring demo | 23 | 5 | 147 | 0.03 MB |
| Sample | Total dev cost | $/sf | NOI | Yield on cost | Exit cap | Spread | Unlevered IRR | Levered IRR | Equity multiple |
|---|---|---|---|---|---|---|---|---|---|
| Harborview Residences | $37.1M | $314 | $2.4M | 6.48% | 5.25% | +123 bps | 11.82% | 15.69% | 2.59× |
| Meridian Commerce Center | $98.8M | $369 | $7.5M | 7.56% | 6.75% | +81 bps | 11.67% | 14.67% | 2.33× |
| Cascade Regional Terminal | $174.3M | $653 | — | — | — | — | — | — | — |
| Ashgrove Select Service Hotel | $29.0M | $343 | $2.7M | 9.49% | 8.50% | +99 bps | 13.53% | 18.45% | 2.68× |
| Ironline Distribution Center | $46.5M | $137 | $3.1M | 6.64% | 5.75% | +89 bps | 11.13% | 15.06% | 2.47× |
| Vantage Point Ambulatory Surgery Center | $50.8M | $530 | $3.7M | 7.26% | 6.25% | +101 bps | 11.81% | 15.30% | 2.45× |
| Foundry Row | $87.0M | $353 | $5.7M | 6.52% | 5.50% | +102 bps | 11.33% | 14.32% | 2.38× |
| Northbridge Data Hall | $127.5M | $2,024 | $10.3M | 8.04% | 6.75% | +129 bps | 12.88% | 16.45% | 2.54× |
The aviation terminal is publicly funded. It reports no capitalised exit rather than fabricating returns from a cap rate that does not apply to it.