@uwmd/core 1.1.0
This diff represents the content of publicly available package versions that have been released to one of the supported registries. The information contained in this diff is provided for informational purposes only and reflects changes between package versions as they appear in their respective public registries.
- package/README.md +79 -0
- package/dist/agents/bancroft.d.ts +32 -0
- package/dist/agents/bancroft.d.ts.map +1 -0
- package/dist/agents/bancroft.js +292 -0
- package/dist/agents/bancroft.js.map +1 -0
- package/dist/agents/schemas.d.ts +13 -0
- package/dist/agents/schemas.d.ts.map +1 -0
- package/dist/agents/schemas.js +74 -0
- package/dist/agents/schemas.js.map +1 -0
- package/dist/bindings.d.ts +85 -0
- package/dist/bindings.d.ts.map +1 -0
- package/dist/bindings.js +293 -0
- package/dist/bindings.js.map +1 -0
- package/dist/browser.d.ts +66 -0
- package/dist/browser.d.ts.map +1 -0
- package/dist/browser.js +53 -0
- package/dist/browser.js.map +1 -0
- package/dist/calc/builtins.d.ts +4 -0
- package/dist/calc/builtins.d.ts.map +1 -0
- package/dist/calc/builtins.js +329 -0
- package/dist/calc/builtins.js.map +1 -0
- package/dist/calc/dependencies.d.ts +34 -0
- package/dist/calc/dependencies.d.ts.map +1 -0
- package/dist/calc/dependencies.js +101 -0
- package/dist/calc/dependencies.js.map +1 -0
- package/dist/calc/errors.d.ts +8 -0
- package/dist/calc/errors.d.ts.map +1 -0
- package/dist/calc/errors.js +18 -0
- package/dist/calc/errors.js.map +1 -0
- package/dist/calc/evaluator.d.ts +5 -0
- package/dist/calc/evaluator.d.ts.map +1 -0
- package/dist/calc/evaluator.js +184 -0
- package/dist/calc/evaluator.js.map +1 -0
- package/dist/calc/index.d.ts +14 -0
- package/dist/calc/index.d.ts.map +1 -0
- package/dist/calc/index.js +56 -0
- package/dist/calc/index.js.map +1 -0
- package/dist/calc/parser.d.ts +32 -0
- package/dist/calc/parser.d.ts.map +1 -0
- package/dist/calc/parser.js +361 -0
- package/dist/calc/parser.js.map +1 -0
- package/dist/cascade.d.ts +85 -0
- package/dist/cascade.d.ts.map +1 -0
- package/dist/cascade.js +172 -0
- package/dist/cascade.js.map +1 -0
- package/dist/cli.d.ts +3 -0
- package/dist/cli.d.ts.map +1 -0
- package/dist/cli.js +843 -0
- package/dist/cli.js.map +1 -0
- package/dist/codec.d.ts +25 -0
- package/dist/codec.d.ts.map +1 -0
- package/dist/codec.js +62 -0
- package/dist/codec.js.map +1 -0
- package/dist/codecs.d.ts +6 -0
- package/dist/codecs.d.ts.map +1 -0
- package/dist/codecs.js +12 -0
- package/dist/codecs.js.map +1 -0
- package/dist/compactor.d.ts +11 -0
- package/dist/compactor.d.ts.map +1 -0
- package/dist/compactor.js +84 -0
- package/dist/compactor.js.map +1 -0
- package/dist/context-profiles.d.ts +30 -0
- package/dist/context-profiles.d.ts.map +1 -0
- package/dist/context-profiles.js +225 -0
- package/dist/context-profiles.js.map +1 -0
- package/dist/context.d.ts +55 -0
- package/dist/context.d.ts.map +1 -0
- package/dist/context.js +288 -0
- package/dist/context.js.map +1 -0
- package/dist/dcf.d.ts +9 -0
- package/dist/dcf.d.ts.map +1 -0
- package/dist/dcf.js +75 -0
- package/dist/dcf.js.map +1 -0
- package/dist/debt.d.ts +11 -0
- package/dist/debt.d.ts.map +1 -0
- package/dist/debt.js +85 -0
- package/dist/debt.js.map +1 -0
- package/dist/defaults.d.ts +104 -0
- package/dist/defaults.d.ts.map +1 -0
- package/dist/defaults.js +622 -0
- package/dist/defaults.js.map +1 -0
- package/dist/derived.d.ts +17 -0
- package/dist/derived.d.ts.map +1 -0
- package/dist/derived.js +29 -0
- package/dist/derived.js.map +1 -0
- package/dist/editor.d.ts +76 -0
- package/dist/editor.d.ts.map +1 -0
- package/dist/editor.js +502 -0
- package/dist/editor.js.map +1 -0
- package/dist/envelope.d.ts +51 -0
- package/dist/envelope.d.ts.map +1 -0
- package/dist/envelope.js +213 -0
- package/dist/envelope.js.map +1 -0
- package/dist/format.d.ts +60 -0
- package/dist/format.d.ts.map +1 -0
- package/dist/format.js +115 -0
- package/dist/format.js.map +1 -0
- package/dist/gaps.d.ts +62 -0
- package/dist/gaps.d.ts.map +1 -0
- package/dist/gaps.js +272 -0
- package/dist/gaps.js.map +1 -0
- package/dist/index.d.ts +75 -0
- package/dist/index.d.ts.map +1 -0
- package/dist/index.js +47 -0
- package/dist/index.js.map +1 -0
- package/dist/init.d.ts +15 -0
- package/dist/init.d.ts.map +1 -0
- package/dist/init.js +169 -0
- package/dist/init.js.map +1 -0
- package/dist/integrity-canonical.d.ts +17 -0
- package/dist/integrity-canonical.d.ts.map +1 -0
- package/dist/integrity-canonical.js +124 -0
- package/dist/integrity-canonical.js.map +1 -0
- package/dist/integrity.d.ts +54 -0
- package/dist/integrity.d.ts.map +1 -0
- package/dist/integrity.js +244 -0
- package/dist/integrity.js.map +1 -0
- package/dist/modules.d.ts +24 -0
- package/dist/modules.d.ts.map +1 -0
- package/dist/modules.js +322 -0
- package/dist/modules.js.map +1 -0
- package/dist/negotiation.d.ts +19 -0
- package/dist/negotiation.d.ts.map +1 -0
- package/dist/negotiation.js +70 -0
- package/dist/negotiation.js.map +1 -0
- package/dist/opstatement.d.ts +9 -0
- package/dist/opstatement.d.ts.map +1 -0
- package/dist/opstatement.js +80 -0
- package/dist/opstatement.js.map +1 -0
- package/dist/packs/excel-emit.d.ts +21 -0
- package/dist/packs/excel-emit.d.ts.map +1 -0
- package/dist/packs/excel-emit.js +135 -0
- package/dist/packs/excel-emit.js.map +1 -0
- package/dist/packs/index.d.ts +13 -0
- package/dist/packs/index.d.ts.map +1 -0
- package/dist/packs/index.js +37 -0
- package/dist/packs/index.js.map +1 -0
- package/dist/packs/industrial.d.ts +3 -0
- package/dist/packs/industrial.d.ts.map +1 -0
- package/dist/packs/industrial.js +115 -0
- package/dist/packs/industrial.js.map +1 -0
- package/dist/packs/multifamily.d.ts +3 -0
- package/dist/packs/multifamily.d.ts.map +1 -0
- package/dist/packs/multifamily.js +82 -0
- package/dist/packs/multifamily.js.map +1 -0
- package/dist/packs/office.d.ts +3 -0
- package/dist/packs/office.d.ts.map +1 -0
- package/dist/packs/office.js +108 -0
- package/dist/packs/office.js.map +1 -0
- package/dist/packs/retail.d.ts +3 -0
- package/dist/packs/retail.d.ts.map +1 -0
- package/dist/packs/retail.js +115 -0
- package/dist/packs/retail.js.map +1 -0
- package/dist/packs/self-storage.d.ts +3 -0
- package/dist/packs/self-storage.d.ts.map +1 -0
- package/dist/packs/self-storage.js +105 -0
- package/dist/packs/self-storage.js.map +1 -0
- package/dist/parser.d.ts +15 -0
- package/dist/parser.d.ts.map +1 -0
- package/dist/parser.js +430 -0
- package/dist/parser.js.map +1 -0
- package/dist/protocol.d.ts +389 -0
- package/dist/protocol.d.ts.map +1 -0
- package/dist/protocol.js +714 -0
- package/dist/protocol.js.map +1 -0
- package/dist/refinement.d.ts +63 -0
- package/dist/refinement.d.ts.map +1 -0
- package/dist/refinement.js +242 -0
- package/dist/refinement.js.map +1 -0
- package/dist/renderer.d.ts +22 -0
- package/dist/renderer.d.ts.map +1 -0
- package/dist/renderer.js +478 -0
- package/dist/renderer.js.map +1 -0
- package/dist/rentroll.d.ts +21 -0
- package/dist/rentroll.d.ts.map +1 -0
- package/dist/rentroll.js +256 -0
- package/dist/rentroll.js.map +1 -0
- package/dist/report.d.ts +29 -0
- package/dist/report.d.ts.map +1 -0
- package/dist/report.js +924 -0
- package/dist/report.js.map +1 -0
- package/dist/runner.d.ts +43 -0
- package/dist/runner.d.ts.map +1 -0
- package/dist/runner.js +288 -0
- package/dist/runner.js.map +1 -0
- package/dist/sourcesuses.d.ts +14 -0
- package/dist/sourcesuses.d.ts.map +1 -0
- package/dist/sourcesuses.js +63 -0
- package/dist/sourcesuses.js.map +1 -0
- package/dist/types.d.ts +248 -0
- package/dist/types.d.ts.map +1 -0
- package/dist/types.js +15 -0
- package/dist/types.js.map +1 -0
- package/dist/uwcsv.d.ts +23 -0
- package/dist/uwcsv.d.ts.map +1 -0
- package/dist/uwcsv.js +877 -0
- package/dist/uwcsv.js.map +1 -0
- package/dist/uwjson.d.ts +19 -0
- package/dist/uwjson.d.ts.map +1 -0
- package/dist/uwjson.js +61 -0
- package/dist/uwjson.js.map +1 -0
- package/dist/uwxml.d.ts +18 -0
- package/dist/uwxml.d.ts.map +1 -0
- package/dist/uwxml.js +297 -0
- package/dist/uwxml.js.map +1 -0
- package/dist/validator.d.ts +35 -0
- package/dist/validator.d.ts.map +1 -0
- package/dist/validator.js +553 -0
- package/dist/validator.js.map +1 -0
- package/dist/valuation.d.ts +9 -0
- package/dist/valuation.d.ts.map +1 -0
- package/dist/valuation.js +34 -0
- package/dist/valuation.js.map +1 -0
- package/package.json +58 -0
package/dist/rentroll.js
ADDED
|
@@ -0,0 +1,256 @@
|
|
|
1
|
+
// Deterministic rent-roll footing — the single source of truth for rolling a
|
|
2
|
+
// unit-level (multifamily) or tenant-level (commercial) schedule up into the
|
|
3
|
+
// section's totals (GPR, in-place rent, occupancy, leased SF, WALT, per-SF, and
|
|
4
|
+
// the unit-mix / tenant-concentration summaries).
|
|
5
|
+
//
|
|
6
|
+
// Why this lives in core, not the editor: per invariant #4 (Excel ↔ calc-engine
|
|
7
|
+
// parity, one source drives both), any value the file stores must be derivable
|
|
8
|
+
// the same way everywhere. The web editor calls deriveRentRoll() to lock these
|
|
9
|
+
// totals to their line items; the CLI and Excel converter can call the identical
|
|
10
|
+
// function so they never disagree.
|
|
11
|
+
//
|
|
12
|
+
// This is *not* AI math — it is plain deterministic arithmetic over line items,
|
|
13
|
+
// exactly like the calc packs. It does no I/O and mutates nothing.
|
|
14
|
+
//
|
|
15
|
+
// Field-name tolerance: real files use two commercial naming conventions (the
|
|
16
|
+
// format spec's `nra_sqft`/`base_rent_annual` and the worked-example's
|
|
17
|
+
// `leased_sf`/`annual_base_rent`). deriveRentRoll reads either and writes back
|
|
18
|
+
// to whichever total keys already exist in the block, falling back to the spec
|
|
19
|
+
// name when the block is new.
|
|
20
|
+
import { collector, numOrNull } from './derived.js';
|
|
21
|
+
const num = numOrNull;
|
|
22
|
+
const lower = (v) => (typeof v === 'string' ? v.toLowerCase() : '');
|
|
23
|
+
/** First key in `keys` that exists on `content`, else `keys[0]` (the default to write). */
|
|
24
|
+
function pickKey(content, keys) {
|
|
25
|
+
for (const k of keys)
|
|
26
|
+
if (k in content)
|
|
27
|
+
return k;
|
|
28
|
+
return keys[0];
|
|
29
|
+
}
|
|
30
|
+
/** First finite number among `keys` on `row`. */
|
|
31
|
+
function firstNum(row, keys) {
|
|
32
|
+
for (const k of keys) {
|
|
33
|
+
const n = num(row[k]);
|
|
34
|
+
if (n != null)
|
|
35
|
+
return n;
|
|
36
|
+
}
|
|
37
|
+
return null;
|
|
38
|
+
}
|
|
39
|
+
/** Detect the rent-roll variant from explicit type or line-item shape. */
|
|
40
|
+
export function rentRollVariant(content) {
|
|
41
|
+
const t = lower(content['rent_roll_type']);
|
|
42
|
+
if (t === 'commercial')
|
|
43
|
+
return 'commercial';
|
|
44
|
+
if (t === 'multifamily')
|
|
45
|
+
return 'multifamily';
|
|
46
|
+
return Array.isArray(content['tenants']) ? 'commercial' : 'multifamily';
|
|
47
|
+
}
|
|
48
|
+
/** Foot a rent-roll content block. Pure: never mutates `content`. */
|
|
49
|
+
export function deriveRentRoll(content) {
|
|
50
|
+
const variant = rentRollVariant(content);
|
|
51
|
+
if (variant === 'commercial')
|
|
52
|
+
return deriveCommercial(content);
|
|
53
|
+
return deriveMultifamily(content);
|
|
54
|
+
}
|
|
55
|
+
// ─── Multifamily ──────────────────────────────────────────────────────────────
|
|
56
|
+
// Unit statuses that contribute contractual in-place rent (a unit on notice is
|
|
57
|
+
// still paying; vacant/model/down units are not).
|
|
58
|
+
const PAYING = new Set(['occupied', 'notice', 'holdover', '']);
|
|
59
|
+
function deriveMultifamily(content) {
|
|
60
|
+
const units = content['units'];
|
|
61
|
+
if (Array.isArray(units) && units.length > 0) {
|
|
62
|
+
return deriveMultifamilyFromUnits(content, units);
|
|
63
|
+
}
|
|
64
|
+
const mix = content['unit_mix_summary'];
|
|
65
|
+
if (Array.isArray(mix) && mix.length > 0) {
|
|
66
|
+
return deriveMultifamilyFromMix(content, mix);
|
|
67
|
+
}
|
|
68
|
+
return { variant: 'multifamily', basis: 'none', fields: [] };
|
|
69
|
+
}
|
|
70
|
+
function deriveMultifamilyFromUnits(_content, units) {
|
|
71
|
+
const c = collector();
|
|
72
|
+
const n = units.length;
|
|
73
|
+
let occ = 0;
|
|
74
|
+
let vac = 0;
|
|
75
|
+
let notice = 0;
|
|
76
|
+
let model = 0;
|
|
77
|
+
let down = 0;
|
|
78
|
+
let mtm = 0;
|
|
79
|
+
let gprM = 0;
|
|
80
|
+
let inplaceM = 0;
|
|
81
|
+
let concM = 0;
|
|
82
|
+
for (const u of units) {
|
|
83
|
+
const status = lower(u['status']);
|
|
84
|
+
if (status === 'occupied')
|
|
85
|
+
occ++;
|
|
86
|
+
else if (status === 'vacant')
|
|
87
|
+
vac++;
|
|
88
|
+
else if (status === 'notice')
|
|
89
|
+
notice++;
|
|
90
|
+
else if (status === 'model')
|
|
91
|
+
model++;
|
|
92
|
+
else if (status === 'down')
|
|
93
|
+
down++;
|
|
94
|
+
const market = num(u['market_rent']);
|
|
95
|
+
const contract = num(u['monthly_rent']);
|
|
96
|
+
gprM += market ?? contract ?? 0;
|
|
97
|
+
if (PAYING.has(status))
|
|
98
|
+
inplaceM += contract ?? 0;
|
|
99
|
+
concM += num(u['concession_monthly_equiv']) ?? 0;
|
|
100
|
+
if (u['is_month_to_month'] === true)
|
|
101
|
+
mtm++;
|
|
102
|
+
}
|
|
103
|
+
c.add('total_units', 'Total Units', 'count', n);
|
|
104
|
+
c.add('occupied_units', 'Occupied Units', 'count', occ);
|
|
105
|
+
c.add('vacant_units', 'Vacant Units', 'count', vac);
|
|
106
|
+
if (notice > 0)
|
|
107
|
+
c.add('notice_units', 'Units on Notice', 'count', notice);
|
|
108
|
+
if (model > 0)
|
|
109
|
+
c.add('model_units', 'Model Units', 'count', model);
|
|
110
|
+
if (down > 0)
|
|
111
|
+
c.add('down_units', 'Down Units', 'count', down);
|
|
112
|
+
c.add('physical_occupancy_pct', 'Physical Occupancy', 'rate', n ? occ / n : null);
|
|
113
|
+
c.add('gross_potential_rent_monthly', 'GPR (monthly)', 'currency', gprM);
|
|
114
|
+
c.add('gross_potential_rent_annual', 'GPR (annual)', 'currency', gprM * 12);
|
|
115
|
+
c.add('in_place_rent_monthly', 'In-Place Rent (monthly)', 'currency', inplaceM);
|
|
116
|
+
c.add('in_place_rent_annual', 'In-Place Rent (annual)', 'currency', inplaceM * 12);
|
|
117
|
+
c.add('loss_to_lease_monthly', 'Loss to Lease (monthly)', 'currency', gprM - inplaceM);
|
|
118
|
+
c.add('loss_to_lease_pct', 'Loss to Lease %', 'rate', gprM ? (gprM - inplaceM) / gprM : null);
|
|
119
|
+
c.add('concessions_monthly', 'Concessions (monthly)', 'currency', concM);
|
|
120
|
+
c.add('concessions_annual', 'Concessions (annual)', 'currency', concM * 12);
|
|
121
|
+
c.add('net_effective_rent_monthly', 'Net Effective Rent (monthly)', 'currency', inplaceM - concM);
|
|
122
|
+
c.add('month_to_month_units', 'Month-to-Month Units', 'count', mtm);
|
|
123
|
+
c.add('month_to_month_pct', 'Month-to-Month %', 'rate', n ? mtm / n : null);
|
|
124
|
+
return {
|
|
125
|
+
variant: 'multifamily',
|
|
126
|
+
basis: 'units',
|
|
127
|
+
fields: c.fields,
|
|
128
|
+
unit_mix_summary: buildUnitMix(units, n),
|
|
129
|
+
};
|
|
130
|
+
}
|
|
131
|
+
function buildUnitMix(units, total) {
|
|
132
|
+
const groups = new Map();
|
|
133
|
+
for (const u of units) {
|
|
134
|
+
const key = typeof u['unit_type'] === 'string' ? u['unit_type'] : 'Unknown';
|
|
135
|
+
const list = groups.get(key);
|
|
136
|
+
if (list)
|
|
137
|
+
list.push(u);
|
|
138
|
+
else
|
|
139
|
+
groups.set(key, [u]);
|
|
140
|
+
}
|
|
141
|
+
const mean = (xs) => xs.length ? xs.reduce((a, b) => a + b, 0) / xs.length : null;
|
|
142
|
+
return [...groups.entries()].map(([unit_type, us]) => {
|
|
143
|
+
const count = us.length;
|
|
144
|
+
const sqfts = us.map((u) => num(u['sqft'])).filter((x) => x != null);
|
|
145
|
+
const occupiedRents = us
|
|
146
|
+
.filter((u) => PAYING.has(lower(u['status'])))
|
|
147
|
+
.map((u) => num(u['monthly_rent']))
|
|
148
|
+
.filter((x) => x != null);
|
|
149
|
+
const markets = us.map((u) => num(u['market_rent'])).filter((x) => x != null);
|
|
150
|
+
const occInGroup = us.filter((u) => lower(u['status']) === 'occupied').length;
|
|
151
|
+
const avgSqft = mean(sqfts);
|
|
152
|
+
const avgInplace = mean(occupiedRents);
|
|
153
|
+
const avgMarket = mean(markets);
|
|
154
|
+
const row = { unit_type, count };
|
|
155
|
+
row['avg_sqft'] = avgSqft == null ? null : Math.round(avgSqft);
|
|
156
|
+
row['avg_rent_inplace'] = avgInplace == null ? 0 : Math.round(avgInplace);
|
|
157
|
+
row['avg_rent_market'] = avgMarket == null ? null : Math.round(avgMarket);
|
|
158
|
+
row['occupancy_pct'] = count ? Math.round((occInGroup / count) * 1e4) / 1e4 : 0;
|
|
159
|
+
row['pct_of_total'] = total ? Math.round((count / total) * 1e4) / 1e4 : 0;
|
|
160
|
+
return row;
|
|
161
|
+
});
|
|
162
|
+
}
|
|
163
|
+
function deriveMultifamilyFromMix(_content, mix) {
|
|
164
|
+
const c = collector();
|
|
165
|
+
let total = 0;
|
|
166
|
+
let gprM = 0;
|
|
167
|
+
let inplaceM = 0;
|
|
168
|
+
let occWeighted = 0;
|
|
169
|
+
for (const m of mix) {
|
|
170
|
+
const count = num(m['count']) ?? 0;
|
|
171
|
+
const inplace = num(m['avg_rent_inplace']) ?? 0;
|
|
172
|
+
const market = num(m['avg_rent_market']) ?? inplace;
|
|
173
|
+
const occ = num(m['occupancy_pct']) ?? 1;
|
|
174
|
+
total += count;
|
|
175
|
+
gprM += count * market;
|
|
176
|
+
inplaceM += count * occ * inplace;
|
|
177
|
+
occWeighted += count * occ;
|
|
178
|
+
}
|
|
179
|
+
c.add('total_units', 'Total Units', 'count', total);
|
|
180
|
+
c.add('occupied_units', 'Occupied Units', 'count', occWeighted);
|
|
181
|
+
c.add('physical_occupancy_pct', 'Physical Occupancy', 'rate', total ? occWeighted / total : null);
|
|
182
|
+
c.add('gross_potential_rent_monthly', 'GPR (monthly)', 'currency', gprM);
|
|
183
|
+
c.add('gross_potential_rent_annual', 'GPR (annual)', 'currency', gprM * 12);
|
|
184
|
+
c.add('in_place_rent_monthly', 'In-Place Rent (monthly)', 'currency', inplaceM);
|
|
185
|
+
c.add('in_place_rent_annual', 'In-Place Rent (annual)', 'currency', inplaceM * 12);
|
|
186
|
+
c.add('loss_to_lease_monthly', 'Loss to Lease (monthly)', 'currency', gprM - inplaceM);
|
|
187
|
+
c.add('loss_to_lease_pct', 'Loss to Lease %', 'rate', gprM ? (gprM - inplaceM) / gprM : null);
|
|
188
|
+
return { variant: 'multifamily', basis: 'unit_mix_summary', fields: c.fields };
|
|
189
|
+
}
|
|
190
|
+
// ─── Commercial ─────────────────────────────────────────────────────────────
|
|
191
|
+
const SF_KEYS = ['leased_sf', 'nra_sqft'];
|
|
192
|
+
const RENT_KEYS = ['annual_base_rent', 'base_rent_annual'];
|
|
193
|
+
const TERM_KEYS = ['remaining_term_years', 'lease_term_years'];
|
|
194
|
+
function deriveCommercial(content) {
|
|
195
|
+
const tenants = content['tenants'];
|
|
196
|
+
if (!Array.isArray(tenants) || tenants.length === 0) {
|
|
197
|
+
return { variant: 'commercial', basis: 'none', fields: [] };
|
|
198
|
+
}
|
|
199
|
+
const rows = tenants;
|
|
200
|
+
const c = collector();
|
|
201
|
+
let allSf = 0;
|
|
202
|
+
let leasedSf = 0;
|
|
203
|
+
let inplaceA = 0;
|
|
204
|
+
let waltNum = 0;
|
|
205
|
+
let waltDen = 0;
|
|
206
|
+
for (const t of rows) {
|
|
207
|
+
const sf = firstNum(t, SF_KEYS) ?? 0;
|
|
208
|
+
const vacantSf = num(t['vacant_sf']) ?? 0;
|
|
209
|
+
const rent = firstNum(t, RENT_KEYS) ?? 0;
|
|
210
|
+
const leased = rent > 0 && lower(t['status']) !== 'vacant';
|
|
211
|
+
allSf += sf + vacantSf;
|
|
212
|
+
if (leased) {
|
|
213
|
+
leasedSf += sf;
|
|
214
|
+
inplaceA += rent;
|
|
215
|
+
const term = firstNum(t, TERM_KEYS);
|
|
216
|
+
if (term != null && rent > 0) {
|
|
217
|
+
waltNum += term * rent;
|
|
218
|
+
waltDen += rent;
|
|
219
|
+
}
|
|
220
|
+
}
|
|
221
|
+
}
|
|
222
|
+
const totalKey = pickKey(content, ['total_rentable_sf', 'total_nra_sqft']);
|
|
223
|
+
const total = num(content[totalKey]) ?? allSf;
|
|
224
|
+
const vacantSf = Math.max(total - leasedSf, 0);
|
|
225
|
+
c.add(pickKey(content, ['occupied_sf', 'leased_sqft']), 'Occupied SF', 'count', leasedSf);
|
|
226
|
+
c.add('vacant_sf', 'Vacant SF', 'count', vacantSf);
|
|
227
|
+
c.add(totalKey, 'Total Rentable SF', 'count', total);
|
|
228
|
+
c.add(pickKey(content, ['occupancy_pct', 'physical_occupancy_pct']), 'Physical Occupancy', 'rate', total ? leasedSf / total : null);
|
|
229
|
+
c.add('in_place_rent_annual', 'In-Place Rent (annual)', 'currency', inplaceA);
|
|
230
|
+
c.add(pickKey(content, ['weighted_avg_rent_psf', 'in_place_rent_per_sqft']), 'In-Place Rent PSF', 'psf', leasedSf ? inplaceA / leasedSf : null);
|
|
231
|
+
c.add('weighted_avg_lease_term_years', 'WALT (years)', 'rate', waltDen ? waltNum / waltDen : null);
|
|
232
|
+
return {
|
|
233
|
+
variant: 'commercial',
|
|
234
|
+
basis: 'tenants',
|
|
235
|
+
fields: c.fields,
|
|
236
|
+
tenant_concentration: buildConcentration(rows, total, inplaceA),
|
|
237
|
+
};
|
|
238
|
+
}
|
|
239
|
+
function buildConcentration(tenants, totalSf, totalIncome) {
|
|
240
|
+
return tenants
|
|
241
|
+
.map((t) => {
|
|
242
|
+
const name = typeof t['tenant_name'] === 'string' ? t['tenant_name'] : null;
|
|
243
|
+
const sf = firstNum(t, SF_KEYS) ?? 0;
|
|
244
|
+
const rent = firstNum(t, RENT_KEYS) ?? 0;
|
|
245
|
+
return { name, sf, rent };
|
|
246
|
+
})
|
|
247
|
+
.filter((t) => t.name && t.rent > 0)
|
|
248
|
+
.sort((a, b) => b.rent - a.rent)
|
|
249
|
+
.slice(0, 5)
|
|
250
|
+
.map((t) => ({
|
|
251
|
+
tenant_name: t.name,
|
|
252
|
+
pct_of_nra: totalSf ? Math.round((t.sf / totalSf) * 1e4) / 1e4 : 0,
|
|
253
|
+
pct_of_income: totalIncome ? Math.round((t.rent / totalIncome) * 1e4) / 1e4 : 0,
|
|
254
|
+
}));
|
|
255
|
+
}
|
|
256
|
+
//# sourceMappingURL=rentroll.js.map
|
|
@@ -0,0 +1 @@
|
|
|
1
|
+
{"version":3,"file":"rentroll.js","sourceRoot":"","sources":["../src/rentroll.ts"],"names":[],"mappings":"AAAA,6EAA6E;AAC7E,6EAA6E;AAC7E,gFAAgF;AAChF,kDAAkD;AAClD,EAAE;AACF,gFAAgF;AAChF,+EAA+E;AAC/E,+EAA+E;AAC/E,iFAAiF;AACjF,mCAAmC;AACnC,EAAE;AACF,gFAAgF;AAChF,mEAAmE;AACnE,EAAE;AACF,8EAA8E;AAC9E,uEAAuE;AACvE,+EAA+E;AAC/E,+EAA+E;AAC/E,8BAA8B;AAE9B,OAAO,EAAE,SAAS,EAAE,SAAS,EAAqB,MAAM,cAAc,CAAC;AAsBvE,MAAM,GAAG,GAAG,SAAS,CAAC;AACtB,MAAM,KAAK,GAAG,CAAC,CAAU,EAAU,EAAE,CAAC,CAAC,OAAO,CAAC,KAAK,QAAQ,CAAC,CAAC,CAAC,CAAC,CAAC,WAAW,EAAE,CAAC,CAAC,CAAC,EAAE,CAAC,CAAC;AAErF,2FAA2F;AAC3F,SAAS,OAAO,CAAC,OAAY,EAAE,IAAc;IAC3C,KAAK,MAAM,CAAC,IAAI,IAAI;QAAE,IAAI,CAAC,IAAI,OAAO;YAAE,OAAO,CAAC,CAAC;IACjD,OAAO,IAAI,CAAC,CAAC,CAAC,CAAC;AACjB,CAAC;AAED,iDAAiD;AACjD,SAAS,QAAQ,CAAC,GAAQ,EAAE,IAAc;IACxC,KAAK,MAAM,CAAC,IAAI,IAAI,EAAE,CAAC;QACrB,MAAM,CAAC,GAAG,GAAG,CAAC,GAAG,CAAC,CAAC,CAAC,CAAC,CAAC;QACtB,IAAI,CAAC,IAAI,IAAI;YAAE,OAAO,CAAC,CAAC;IAC1B,CAAC;IACD,OAAO,IAAI,CAAC;AACd,CAAC;AAED,0EAA0E;AAC1E,MAAM,UAAU,eAAe,CAAC,OAAY;IAC1C,MAAM,CAAC,GAAG,KAAK,CAAC,OAAO,CAAC,gBAAgB,CAAC,CAAC,CAAC;IAC3C,IAAI,CAAC,KAAK,YAAY;QAAE,OAAO,YAAY,CAAC;IAC5C,IAAI,CAAC,KAAK,aAAa;QAAE,OAAO,aAAa,CAAC;IAC9C,OAAO,KAAK,CAAC,OAAO,CAAC,OAAO,CAAC,SAAS,CAAC,CAAC,CAAC,CAAC,CAAC,YAAY,CAAC,CAAC,CAAC,aAAa,CAAC;AAC1E,CAAC;AAED,qEAAqE;AACrE,MAAM,UAAU,cAAc,CAAC,OAAY;IACzC,MAAM,OAAO,GAAG,eAAe,CAAC,OAAO,CAAC,CAAC;IACzC,IAAI,OAAO,KAAK,YAAY;QAAE,OAAO,gBAAgB,CAAC,OAAO,CAAC,CAAC;IAC/D,OAAO,iBAAiB,CAAC,OAAO,CAAC,CAAC;AACpC,CAAC;AAED,iFAAiF;AAEjF,+EAA+E;AAC/E,kDAAkD;AAClD,MAAM,MAAM,GAAG,IAAI,GAAG,CAAC,CAAC,UAAU,EAAE,QAAQ,EAAE,UAAU,EAAE,EAAE,CAAC,CAAC,CAAC;AAE/D,SAAS,iBAAiB,CAAC,OAAY;IACrC,MAAM,KAAK,GAAG,OAAO,CAAC,OAAO,CAAC,CAAC;IAC/B,IAAI,KAAK,CAAC,OAAO,CAAC,KAAK,CAAC,IAAI,KAAK,CAAC,MAAM,GAAG,CAAC,EAAE,CAAC;QAC7C,OAAO,0BAA0B,CAAC,OAAO,EAAE,KAAc,CAAC,CAAC;IAC7D,CAAC;IACD,MAAM,GAAG,GAAG,OAAO,CAAC,kBAAkB,CAAC,CAAC;IACxC,IAAI,KAAK,CAAC,OAAO,CAAC,GAAG,CAAC,IAAI,GAAG,CAAC,MAAM,GAAG,CAAC,EAAE,CAAC;QACzC,OAAO,wBAAwB,CAAC,OAAO,EAAE,GAAY,CAAC,CAAC;IACzD,CAAC;IACD,OAAO,EAAE,OAAO,EAAE,aAAa,EAAE,KAAK,EAAE,MAAM,EAAE,MAAM,EAAE,EAAE,EAAE,CAAC;AAC/D,CAAC;AAED,SAAS,0BAA0B,CAAC,QAAa,EAAE,KAAY;IAC7D,MAAM,CAAC,GAAG,SAAS,EAAE,CAAC;IACtB,MAAM,CAAC,GAAG,KAAK,CAAC,MAAM,CAAC;IACvB,IAAI,GAAG,GAAG,CAAC,CAAC;IACZ,IAAI,GAAG,GAAG,CAAC,CAAC;IACZ,IAAI,MAAM,GAAG,CAAC,CAAC;IACf,IAAI,KAAK,GAAG,CAAC,CAAC;IACd,IAAI,IAAI,GAAG,CAAC,CAAC;IACb,IAAI,GAAG,GAAG,CAAC,CAAC;IACZ,IAAI,IAAI,GAAG,CAAC,CAAC;IACb,IAAI,QAAQ,GAAG,CAAC,CAAC;IACjB,IAAI,KAAK,GAAG,CAAC,CAAC;IAEd,KAAK,MAAM,CAAC,IAAI,KAAK,EAAE,CAAC;QACtB,MAAM,MAAM,GAAG,KAAK,CAAC,CAAC,CAAC,QAAQ,CAAC,CAAC,CAAC;QAClC,IAAI,MAAM,KAAK,UAAU;YAAE,GAAG,EAAE,CAAC;aAC5B,IAAI,MAAM,KAAK,QAAQ;YAAE,GAAG,EAAE,CAAC;aAC/B,IAAI,MAAM,KAAK,QAAQ;YAAE,MAAM,EAAE,CAAC;aAClC,IAAI,MAAM,KAAK,OAAO;YAAE,KAAK,EAAE,CAAC;aAChC,IAAI,MAAM,KAAK,MAAM;YAAE,IAAI,EAAE,CAAC;QAEnC,MAAM,MAAM,GAAG,GAAG,CAAC,CAAC,CAAC,aAAa,CAAC,CAAC,CAAC;QACrC,MAAM,QAAQ,GAAG,GAAG,CAAC,CAAC,CAAC,cAAc,CAAC,CAAC,CAAC;QACxC,IAAI,IAAI,MAAM,IAAI,QAAQ,IAAI,CAAC,CAAC;QAChC,IAAI,MAAM,CAAC,GAAG,CAAC,MAAM,CAAC;YAAE,QAAQ,IAAI,QAAQ,IAAI,CAAC,CAAC;QAClD,KAAK,IAAI,GAAG,CAAC,CAAC,CAAC,0BAA0B,CAAC,CAAC,IAAI,CAAC,CAAC;QACjD,IAAI,CAAC,CAAC,mBAAmB,CAAC,KAAK,IAAI;YAAE,GAAG,EAAE,CAAC;IAC7C,CAAC;IAED,CAAC,CAAC,GAAG,CAAC,aAAa,EAAE,aAAa,EAAE,OAAO,EAAE,CAAC,CAAC,CAAC;IAChD,CAAC,CAAC,GAAG,CAAC,gBAAgB,EAAE,gBAAgB,EAAE,OAAO,EAAE,GAAG,CAAC,CAAC;IACxD,CAAC,CAAC,GAAG,CAAC,cAAc,EAAE,cAAc,EAAE,OAAO,EAAE,GAAG,CAAC,CAAC;IACpD,IAAI,MAAM,GAAG,CAAC;QAAE,CAAC,CAAC,GAAG,CAAC,cAAc,EAAE,iBAAiB,EAAE,OAAO,EAAE,MAAM,CAAC,CAAC;IAC1E,IAAI,KAAK,GAAG,CAAC;QAAE,CAAC,CAAC,GAAG,CAAC,aAAa,EAAE,aAAa,EAAE,OAAO,EAAE,KAAK,CAAC,CAAC;IACnE,IAAI,IAAI,GAAG,CAAC;QAAE,CAAC,CAAC,GAAG,CAAC,YAAY,EAAE,YAAY,EAAE,OAAO,EAAE,IAAI,CAAC,CAAC;IAC/D,CAAC,CAAC,GAAG,CAAC,wBAAwB,EAAE,oBAAoB,EAAE,MAAM,EAAE,CAAC,CAAC,CAAC,CAAC,GAAG,GAAG,CAAC,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC;IAClF,CAAC,CAAC,GAAG,CAAC,8BAA8B,EAAE,eAAe,EAAE,UAAU,EAAE,IAAI,CAAC,CAAC;IACzE,CAAC,CAAC,GAAG,CAAC,6BAA6B,EAAE,cAAc,EAAE,UAAU,EAAE,IAAI,GAAG,EAAE,CAAC,CAAC;IAC5E,CAAC,CAAC,GAAG,CAAC,uBAAuB,EAAE,yBAAyB,EAAE,UAAU,EAAE,QAAQ,CAAC,CAAC;IAChF,CAAC,CAAC,GAAG,CAAC,sBAAsB,EAAE,wBAAwB,EAAE,UAAU,EAAE,QAAQ,GAAG,EAAE,CAAC,CAAC;IACnF,CAAC,CAAC,GAAG,CAAC,uBAAuB,EAAE,yBAAyB,EAAE,UAAU,EAAE,IAAI,GAAG,QAAQ,CAAC,CAAC;IACvF,CAAC,CAAC,GAAG,CAAC,mBAAmB,EAAE,iBAAiB,EAAE,MAAM,EAAE,IAAI,CAAC,CAAC,CAAC,CAAC,IAAI,GAAG,QAAQ,CAAC,GAAG,IAAI,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC;IAC9F,CAAC,CAAC,GAAG,CAAC,qBAAqB,EAAE,uBAAuB,EAAE,UAAU,EAAE,KAAK,CAAC,CAAC;IACzE,CAAC,CAAC,GAAG,CAAC,oBAAoB,EAAE,sBAAsB,EAAE,UAAU,EAAE,KAAK,GAAG,EAAE,CAAC,CAAC;IAC5E,CAAC,CAAC,GAAG,CAAC,4BAA4B,EAAE,8BAA8B,EAAE,UAAU,EAAE,QAAQ,GAAG,KAAK,CAAC,CAAC;IAClG,CAAC,CAAC,GAAG,CAAC,sBAAsB,EAAE,sBAAsB,EAAE,OAAO,EAAE,GAAG,CAAC,CAAC;IACpE,CAAC,CAAC,GAAG,CAAC,oBAAoB,EAAE,kBAAkB,EAAE,MAAM,EAAE,CAAC,CAAC,CAAC,CAAC,GAAG,GAAG,CAAC,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC;IAE5E,OAAO;QACL,OAAO,EAAE,aAAa;QACtB,KAAK,EAAE,OAAO;QACd,MAAM,EAAE,CAAC,CAAC,MAAM;QAChB,gBAAgB,EAAE,YAAY,CAAC,KAAK,EAAE,CAAC,CAAC;KACzC,CAAC;AACJ,CAAC;AAED,SAAS,YAAY,CAAC,KAAY,EAAE,KAAa;IAC/C,MAAM,MAAM,GAAG,IAAI,GAAG,EAAiB,CAAC;IACxC,KAAK,MAAM,CAAC,IAAI,KAAK,EAAE,CAAC;QACtB,MAAM,GAAG,GAAG,OAAO,CAAC,CAAC,WAAW,CAAC,KAAK,QAAQ,CAAC,CAAC,CAAE,CAAC,CAAC,WAAW,CAAY,CAAC,CAAC,CAAC,SAAS,CAAC;QACxF,MAAM,IAAI,GAAG,MAAM,CAAC,GAAG,CAAC,GAAG,CAAC,CAAC;QAC7B,IAAI,IAAI;YAAE,IAAI,CAAC,IAAI,CAAC,CAAC,CAAC,CAAC;;YAClB,MAAM,CAAC,GAAG,CAAC,GAAG,EAAE,CAAC,CAAC,CAAC,CAAC,CAAC;IAC5B,CAAC;IAED,MAAM,IAAI,GAAG,CAAC,EAAY,EAAiB,EAAE,CAC3C,EAAE,CAAC,MAAM,CAAC,CAAC,CAAC,EAAE,CAAC,MAAM,CAAC,CAAC,CAAC,EAAE,CAAC,EAAE,EAAE,CAAC,CAAC,GAAG,CAAC,EAAE,CAAC,CAAC,GAAG,EAAE,CAAC,MAAM,CAAC,CAAC,CAAC,IAAI,CAAC;IAE/D,OAAO,CAAC,GAAG,MAAM,CAAC,OAAO,EAAE,CAAC,CAAC,GAAG,CAAC,CAAC,CAAC,SAAS,EAAE,EAAE,CAAC,EAAE,EAAE;QACnD,MAAM,KAAK,GAAG,EAAE,CAAC,MAAM,CAAC;QACxB,MAAM,KAAK,GAAG,EAAE,CAAC,GAAG,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,GAAG,CAAC,CAAC,CAAC,MAAM,CAAC,CAAC,CAAC,CAAC,MAAM,CAAC,CAAC,CAAC,EAAe,EAAE,CAAC,CAAC,IAAI,IAAI,CAAC,CAAC;QAClF,MAAM,aAAa,GAAG,EAAE;aACrB,MAAM,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,MAAM,CAAC,GAAG,CAAC,KAAK,CAAC,CAAC,CAAC,QAAQ,CAAC,CAAC,CAAC,CAAC;aAC7C,GAAG,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,GAAG,CAAC,CAAC,CAAC,cAAc,CAAC,CAAC,CAAC;aAClC,MAAM,CAAC,CAAC,CAAC,EAAe,EAAE,CAAC,CAAC,IAAI,IAAI,CAAC,CAAC;QACzC,MAAM,OAAO,GAAG,EAAE,CAAC,GAAG,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,GAAG,CAAC,CAAC,CAAC,aAAa,CAAC,CAAC,CAAC,CAAC,MAAM,CAAC,CAAC,CAAC,EAAe,EAAE,CAAC,CAAC,IAAI,IAAI,CAAC,CAAC;QAC3F,MAAM,UAAU,GAAG,EAAE,CAAC,MAAM,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,KAAK,CAAC,CAAC,CAAC,QAAQ,CAAC,CAAC,KAAK,UAAU,CAAC,CAAC,MAAM,CAAC;QAC9E,MAAM,OAAO,GAAG,IAAI,CAAC,KAAK,CAAC,CAAC;QAC5B,MAAM,UAAU,GAAG,IAAI,CAAC,aAAa,CAAC,CAAC;QACvC,MAAM,SAAS,GAAG,IAAI,CAAC,OAAO,CAAC,CAAC;QAEhC,MAAM,GAAG,GAAQ,EAAE,SAAS,EAAE,KAAK,EAAE,CAAC;QACtC,GAAG,CAAC,UAAU,CAAC,GAAG,OAAO,IAAI,IAAI,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,OAAO,CAAC,CAAC;QAC/D,GAAG,CAAC,kBAAkB,CAAC,GAAG,UAAU,IAAI,IAAI,CAAC,CAAC,CAAC,CAAC,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,UAAU,CAAC,CAAC;QAC1E,GAAG,CAAC,iBAAiB,CAAC,GAAG,SAAS,IAAI,IAAI,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,SAAS,CAAC,CAAC;QAC1E,GAAG,CAAC,eAAe,CAAC,GAAG,KAAK,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,CAAC,UAAU,GAAG,KAAK,CAAC,GAAG,GAAG,CAAC,GAAG,GAAG,CAAC,CAAC,CAAC,CAAC,CAAC;QAChF,GAAG,CAAC,cAAc,CAAC,GAAG,KAAK,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,CAAC,KAAK,GAAG,KAAK,CAAC,GAAG,GAAG,CAAC,GAAG,GAAG,CAAC,CAAC,CAAC,CAAC,CAAC;QAC1E,OAAO,GAAG,CAAC;IACb,CAAC,CAAC,CAAC;AACL,CAAC;AAED,SAAS,wBAAwB,CAAC,QAAa,EAAE,GAAU;IACzD,MAAM,CAAC,GAAG,SAAS,EAAE,CAAC;IACtB,IAAI,KAAK,GAAG,CAAC,CAAC;IACd,IAAI,IAAI,GAAG,CAAC,CAAC;IACb,IAAI,QAAQ,GAAG,CAAC,CAAC;IACjB,IAAI,WAAW,GAAG,CAAC,CAAC;IAEpB,KAAK,MAAM,CAAC,IAAI,GAAG,EAAE,CAAC;QACpB,MAAM,KAAK,GAAG,GAAG,CAAC,CAAC,CAAC,OAAO,CAAC,CAAC,IAAI,CAAC,CAAC;QACnC,MAAM,OAAO,GAAG,GAAG,CAAC,CAAC,CAAC,kBAAkB,CAAC,CAAC,IAAI,CAAC,CAAC;QAChD,MAAM,MAAM,GAAG,GAAG,CAAC,CAAC,CAAC,iBAAiB,CAAC,CAAC,IAAI,OAAO,CAAC;QACpD,MAAM,GAAG,GAAG,GAAG,CAAC,CAAC,CAAC,eAAe,CAAC,CAAC,IAAI,CAAC,CAAC;QACzC,KAAK,IAAI,KAAK,CAAC;QACf,IAAI,IAAI,KAAK,GAAG,MAAM,CAAC;QACvB,QAAQ,IAAI,KAAK,GAAG,GAAG,GAAG,OAAO,CAAC;QAClC,WAAW,IAAI,KAAK,GAAG,GAAG,CAAC;IAC7B,CAAC;IAED,CAAC,CAAC,GAAG,CAAC,aAAa,EAAE,aAAa,EAAE,OAAO,EAAE,KAAK,CAAC,CAAC;IACpD,CAAC,CAAC,GAAG,CAAC,gBAAgB,EAAE,gBAAgB,EAAE,OAAO,EAAE,WAAW,CAAC,CAAC;IAChE,CAAC,CAAC,GAAG,CAAC,wBAAwB,EAAE,oBAAoB,EAAE,MAAM,EAAE,KAAK,CAAC,CAAC,CAAC,WAAW,GAAG,KAAK,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC;IAClG,CAAC,CAAC,GAAG,CAAC,8BAA8B,EAAE,eAAe,EAAE,UAAU,EAAE,IAAI,CAAC,CAAC;IACzE,CAAC,CAAC,GAAG,CAAC,6BAA6B,EAAE,cAAc,EAAE,UAAU,EAAE,IAAI,GAAG,EAAE,CAAC,CAAC;IAC5E,CAAC,CAAC,GAAG,CAAC,uBAAuB,EAAE,yBAAyB,EAAE,UAAU,EAAE,QAAQ,CAAC,CAAC;IAChF,CAAC,CAAC,GAAG,CAAC,sBAAsB,EAAE,wBAAwB,EAAE,UAAU,EAAE,QAAQ,GAAG,EAAE,CAAC,CAAC;IACnF,CAAC,CAAC,GAAG,CAAC,uBAAuB,EAAE,yBAAyB,EAAE,UAAU,EAAE,IAAI,GAAG,QAAQ,CAAC,CAAC;IACvF,CAAC,CAAC,GAAG,CAAC,mBAAmB,EAAE,iBAAiB,EAAE,MAAM,EAAE,IAAI,CAAC,CAAC,CAAC,CAAC,IAAI,GAAG,QAAQ,CAAC,GAAG,IAAI,CAAC,CAAC,CAAC,IAAI,CAAC,CAAC;IAE9F,OAAO,EAAE,OAAO,EAAE,aAAa,EAAE,KAAK,EAAE,kBAAkB,EAAE,MAAM,EAAE,CAAC,CAAC,MAAM,EAAE,CAAC;AACjF,CAAC;AAED,+EAA+E;AAE/E,MAAM,OAAO,GAAG,CAAC,WAAW,EAAE,UAAU,CAAC,CAAC;AAC1C,MAAM,SAAS,GAAG,CAAC,kBAAkB,EAAE,kBAAkB,CAAC,CAAC;AAC3D,MAAM,SAAS,GAAG,CAAC,sBAAsB,EAAE,kBAAkB,CAAC,CAAC;AAE/D,SAAS,gBAAgB,CAAC,OAAY;IACpC,MAAM,OAAO,GAAG,OAAO,CAAC,SAAS,CAAC,CAAC;IACnC,IAAI,CAAC,KAAK,CAAC,OAAO,CAAC,OAAO,CAAC,IAAI,OAAO,CAAC,MAAM,KAAK,CAAC,EAAE,CAAC;QACpD,OAAO,EAAE,OAAO,EAAE,YAAY,EAAE,KAAK,EAAE,MAAM,EAAE,MAAM,EAAE,EAAE,EAAE,CAAC;IAC9D,CAAC;IACD,MAAM,IAAI,GAAG,OAAgB,CAAC;IAC9B,MAAM,CAAC,GAAG,SAAS,EAAE,CAAC;IAEtB,IAAI,KAAK,GAAG,CAAC,CAAC;IACd,IAAI,QAAQ,GAAG,CAAC,CAAC;IACjB,IAAI,QAAQ,GAAG,CAAC,CAAC;IACjB,IAAI,OAAO,GAAG,CAAC,CAAC;IAChB,IAAI,OAAO,GAAG,CAAC,CAAC;IAEhB,KAAK,MAAM,CAAC,IAAI,IAAI,EAAE,CAAC;QACrB,MAAM,EAAE,GAAG,QAAQ,CAAC,CAAC,EAAE,OAAO,CAAC,IAAI,CAAC,CAAC;QACrC,MAAM,QAAQ,GAAG,GAAG,CAAC,CAAC,CAAC,WAAW,CAAC,CAAC,IAAI,CAAC,CAAC;QAC1C,MAAM,IAAI,GAAG,QAAQ,CAAC,CAAC,EAAE,SAAS,CAAC,IAAI,CAAC,CAAC;QACzC,MAAM,MAAM,GAAG,IAAI,GAAG,CAAC,IAAI,KAAK,CAAC,CAAC,CAAC,QAAQ,CAAC,CAAC,KAAK,QAAQ,CAAC;QAC3D,KAAK,IAAI,EAAE,GAAG,QAAQ,CAAC;QACvB,IAAI,MAAM,EAAE,CAAC;YACX,QAAQ,IAAI,EAAE,CAAC;YACf,QAAQ,IAAI,IAAI,CAAC;YACjB,MAAM,IAAI,GAAG,QAAQ,CAAC,CAAC,EAAE,SAAS,CAAC,CAAC;YACpC,IAAI,IAAI,IAAI,IAAI,IAAI,IAAI,GAAG,CAAC,EAAE,CAAC;gBAC7B,OAAO,IAAI,IAAI,GAAG,IAAI,CAAC;gBACvB,OAAO,IAAI,IAAI,CAAC;YAClB,CAAC;QACH,CAAC;IACH,CAAC;IAED,MAAM,QAAQ,GAAG,OAAO,CAAC,OAAO,EAAE,CAAC,mBAAmB,EAAE,gBAAgB,CAAC,CAAC,CAAC;IAC3E,MAAM,KAAK,GAAG,GAAG,CAAC,OAAO,CAAC,QAAQ,CAAC,CAAC,IAAI,KAAK,CAAC;IAC9C,MAAM,QAAQ,GAAG,IAAI,CAAC,GAAG,CAAC,KAAK,GAAG,QAAQ,EAAE,CAAC,CAAC,CAAC;IAE/C,CAAC,CAAC,GAAG,CAAC,OAAO,CAAC,OAAO,EAAE,CAAC,aAAa,EAAE,aAAa,CAAC,CAAC,EAAE,aAAa,EAAE,OAAO,EAAE,QAAQ,CAAC,CAAC;IAC1F,CAAC,CAAC,GAAG,CAAC,WAAW,EAAE,WAAW,EAAE,OAAO,EAAE,QAAQ,CAAC,CAAC;IACnD,CAAC,CAAC,GAAG,CAAC,QAAQ,EAAE,mBAAmB,EAAE,OAAO,EAAE,KAAK,CAAC,CAAC;IACrD,CAAC,CAAC,GAAG,CACH,OAAO,CAAC,OAAO,EAAE,CAAC,eAAe,EAAE,wBAAwB,CAAC,CAAC,EAC7D,oBAAoB,EACpB,MAAM,EACN,KAAK,CAAC,CAAC,CAAC,QAAQ,GAAG,KAAK,CAAC,CAAC,CAAC,IAAI,CAChC,CAAC;IACF,CAAC,CAAC,GAAG,CAAC,sBAAsB,EAAE,wBAAwB,EAAE,UAAU,EAAE,QAAQ,CAAC,CAAC;IAC9E,CAAC,CAAC,GAAG,CACH,OAAO,CAAC,OAAO,EAAE,CAAC,uBAAuB,EAAE,wBAAwB,CAAC,CAAC,EACrE,mBAAmB,EACnB,KAAK,EACL,QAAQ,CAAC,CAAC,CAAC,QAAQ,GAAG,QAAQ,CAAC,CAAC,CAAC,IAAI,CACtC,CAAC;IACF,CAAC,CAAC,GAAG,CACH,+BAA+B,EAC/B,cAAc,EACd,MAAM,EACN,OAAO,CAAC,CAAC,CAAC,OAAO,GAAG,OAAO,CAAC,CAAC,CAAC,IAAI,CACnC,CAAC;IAEF,OAAO;QACL,OAAO,EAAE,YAAY;QACrB,KAAK,EAAE,SAAS;QAChB,MAAM,EAAE,CAAC,CAAC,MAAM;QAChB,oBAAoB,EAAE,kBAAkB,CAAC,IAAI,EAAE,KAAK,EAAE,QAAQ,CAAC;KAChE,CAAC;AACJ,CAAC;AAED,SAAS,kBAAkB,CAAC,OAAc,EAAE,OAAe,EAAE,WAAmB;IAC9E,OAAO,OAAO;SACX,GAAG,CAAC,CAAC,CAAC,EAAE,EAAE;QACT,MAAM,IAAI,GAAG,OAAO,CAAC,CAAC,aAAa,CAAC,KAAK,QAAQ,CAAC,CAAC,CAAE,CAAC,CAAC,aAAa,CAAY,CAAC,CAAC,CAAC,IAAI,CAAC;QACxF,MAAM,EAAE,GAAG,QAAQ,CAAC,CAAC,EAAE,OAAO,CAAC,IAAI,CAAC,CAAC;QACrC,MAAM,IAAI,GAAG,QAAQ,CAAC,CAAC,EAAE,SAAS,CAAC,IAAI,CAAC,CAAC;QACzC,OAAO,EAAE,IAAI,EAAE,EAAE,EAAE,IAAI,EAAE,CAAC;IAC5B,CAAC,CAAC;SACD,MAAM,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,CAAC,CAAC,IAAI,IAAI,CAAC,CAAC,IAAI,GAAG,CAAC,CAAC;SACnC,IAAI,CAAC,CAAC,CAAC,EAAE,CAAC,EAAE,EAAE,CAAC,CAAC,CAAC,IAAI,GAAG,CAAC,CAAC,IAAI,CAAC;SAC/B,KAAK,CAAC,CAAC,EAAE,CAAC,CAAC;SACX,GAAG,CAAC,CAAC,CAAC,EAAE,EAAE,CAAC,CAAC;QACX,WAAW,EAAE,CAAC,CAAC,IAAI;QACnB,UAAU,EAAE,OAAO,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,CAAC,CAAC,CAAC,EAAE,GAAG,OAAO,CAAC,GAAG,GAAG,CAAC,GAAG,GAAG,CAAC,CAAC,CAAC,CAAC;QAClE,aAAa,EAAE,WAAW,CAAC,CAAC,CAAC,IAAI,CAAC,KAAK,CAAC,CAAC,CAAC,CAAC,IAAI,GAAG,WAAW,CAAC,GAAG,GAAG,CAAC,GAAG,GAAG,CAAC,CAAC,CAAC,CAAC;KAChF,CAAC,CAAC,CAAC;AACR,CAAC"}
|
package/dist/report.d.ts
ADDED
|
@@ -0,0 +1,29 @@
|
|
|
1
|
+
import type { ParsedUWFile } from './types.js';
|
|
2
|
+
import type { RenderTier } from './renderer.js';
|
|
3
|
+
export interface ReportOptions {
|
|
4
|
+
/** 'screener' → §7.1 Lender Package; 'analyst' → §7.2 Credit Memo.
|
|
5
|
+
* Defaults to the file's frontmatter `tier`, else 'screener'. */
|
|
6
|
+
tier?: RenderTier;
|
|
7
|
+
/** Cover-page "Prepared by" line. Defaults to frontmatter `created_by`. */
|
|
8
|
+
preparedBy?: string;
|
|
9
|
+
/** Cover-page date (ISO string). Defaults to frontmatter `last_modified`. */
|
|
10
|
+
preparedDate?: string;
|
|
11
|
+
/** Emit only the <article> fragment (no <html> shell / <style>). The host
|
|
12
|
+
* must include REPORT_CSS itself. Used by web tools for live preview. */
|
|
13
|
+
fragment?: boolean;
|
|
14
|
+
/** Replace the standard disclaimer text (§7.1 item 10). */
|
|
15
|
+
disclaimer?: string;
|
|
16
|
+
}
|
|
17
|
+
export interface ReportResult {
|
|
18
|
+
html: string;
|
|
19
|
+
title: string;
|
|
20
|
+
tier: RenderTier;
|
|
21
|
+
/** Spec section ids that produced content, in render order. */
|
|
22
|
+
sectionsRendered: string[];
|
|
23
|
+
/** Spec section ids skipped because the file has no data for them. */
|
|
24
|
+
sectionsSkipped: string[];
|
|
25
|
+
}
|
|
26
|
+
/** Render the lender package / credit memo HTML for a parsed .uw.md file. */
|
|
27
|
+
export declare function renderReportHtml(parsed: ParsedUWFile, opts?: ReportOptions): ReportResult;
|
|
28
|
+
export declare const REPORT_CSS = "\n:root {\n --rpt-ink: #1a2332;\n --rpt-muted: #5b6b7f;\n --rpt-accent: #1e3a5f;\n --rpt-accent-soft: #eef2f7;\n --rpt-rule: #d7dee8;\n --rpt-ok: #1d6f42;\n --rpt-warn: #8a6d1a;\n --rpt-error: #9b2226;\n --rpt-paper: #ffffff;\n}\n.uwmd-report {\n font-family: \"Source Sans 3\", \"Segoe UI\", system-ui, -apple-system, sans-serif;\n color: var(--rpt-ink);\n background: var(--rpt-paper);\n max-width: 52rem;\n margin: 0 auto;\n padding: 2rem 2.5rem;\n font-size: 0.875rem;\n line-height: 1.55;\n}\n.uwmd-report h1, .uwmd-report h2, .uwmd-report h3 {\n font-family: Georgia, \"Times New Roman\", serif;\n color: var(--rpt-accent);\n font-weight: 600;\n margin: 0;\n}\n.uwmd-report h3 { font-size: 0.95rem; margin: 1.1rem 0 0.4rem; }\n\n/* Cover */\n.rpt-cover { padding: 5rem 0 3rem; }\n.rpt-cover-rule { height: 4px; width: 4.5rem; background: var(--rpt-accent); margin-bottom: 2.25rem; }\n.rpt-cover-doc {\n text-transform: uppercase; letter-spacing: 0.22em; font-size: 0.72rem;\n color: var(--rpt-muted); margin: 0 0 0.6rem;\n}\n.rpt-cover h1 { font-size: 2.1rem; line-height: 1.15; }\n.rpt-cover-address { color: var(--rpt-muted); font-size: 1rem; margin: 0.5rem 0 2.5rem; }\n.rpt-cover-facts {\n display: grid; grid-template-columns: repeat(3, 1fr); gap: 1px;\n background: var(--rpt-rule); border: 1px solid var(--rpt-rule); margin-bottom: 3rem;\n}\n.rpt-cover-fact { background: var(--rpt-paper); padding: 0.7rem 0.9rem; }\n.rpt-cover-fact span { display: block; font-size: 0.68rem; text-transform: uppercase; letter-spacing: 0.08em; color: var(--rpt-muted); }\n.rpt-cover-fact strong { font-size: 1rem; font-variant-numeric: tabular-nums; }\n.rpt-cover-foot { color: var(--rpt-muted); font-size: 0.78rem; }\n.rpt-cover-foot p { margin: 0.15rem 0; }\n\n/* Sections */\n.rpt-section { margin: 2.25rem 0; }\n.rpt-section-head { border-bottom: 2px solid var(--rpt-accent); padding-bottom: 0.35rem; margin-bottom: 0.9rem; }\n.rpt-section-head h2 { font-size: 1.25rem; }\n.rpt-subtitle { color: var(--rpt-muted); font-size: 0.78rem; margin: 0.2rem 0 0; }\n.rpt-prose { margin: 0.5rem 0; }\n.rpt-status, .rpt-note { font-size: 0.82rem; color: var(--rpt-muted); margin: 0.6rem 0 0; }\n.rpt-flags { margin: 0.5rem 0 0; }\n.rpt-list { margin: 0.3rem 0 0 1.1rem; padding: 0; }\n.rpt-list li { margin: 0.25rem 0; }\n\n/* Metric grid */\n.rpt-metric-grid {\n display: grid; grid-template-columns: repeat(3, 1fr); gap: 1px;\n background: var(--rpt-rule); border: 1px solid var(--rpt-rule); margin: 0.9rem 0;\n}\n.rpt-metric { background: var(--rpt-accent-soft); padding: 0.65rem 0.85rem; }\n.rpt-metric span { display: block; font-size: 0.66rem; text-transform: uppercase; letter-spacing: 0.08em; color: var(--rpt-muted); }\n.rpt-metric strong { font-size: 1.05rem; font-variant-numeric: tabular-nums; color: var(--rpt-accent); }\n\n/* Tables */\n.uwmd-report table { border-collapse: collapse; width: 100%; margin: 0.6rem 0; font-variant-numeric: tabular-nums; }\n.rpt-table th, .rpt-table td { padding: 0.32rem 0.55rem; border-bottom: 1px solid var(--rpt-rule); }\n.rpt-table thead th {\n background: var(--rpt-accent); color: #fff; font-size: 0.7rem; text-transform: uppercase;\n letter-spacing: 0.06em; text-align: left; font-weight: 600;\n}\n.rpt-table tbody tr:nth-child(even) { background: #f7f9fc; }\n.rpt-table tfoot td { font-weight: 700; border-top: 2px solid var(--rpt-accent); border-bottom: none; }\n.al-right { text-align: right; }\n.al-center { text-align: center; }\n.al-left { text-align: left; }\n.rpt-kv th { text-align: left; font-weight: 600; color: var(--rpt-muted); width: 46%; padding: 0.28rem 0.55rem 0.28rem 0; border-bottom: 1px solid var(--rpt-rule); font-size: 0.8rem; }\n.rpt-kv td { padding: 0.28rem 0; border-bottom: 1px solid var(--rpt-rule); }\n.rpt-kv--compact th, .rpt-kv--compact td { font-size: 0.78rem; padding-top: 0.22rem; padding-bottom: 0.22rem; }\n.rpt-totals { margin-top: -0.4rem; }\n.rpt-total-row td { font-weight: 700; padding: 0.32rem 0.55rem; border-bottom: 1px solid var(--rpt-rule); }\n.rpt-noi-row td { border-top: 2px solid var(--rpt-accent); font-size: 0.95rem; color: var(--rpt-accent); }\n.rpt-basis { font-size: 0.74rem; color: var(--rpt-muted); }\n\n/* Layout */\n.rpt-cols { display: grid; grid-template-columns: 1fr 1fr; gap: 0 1.6rem; align-items: start; }\n.rpt-cols--proforma { grid-template-columns: 3fr 2fr; }\n@media (max-width: 640px) { .rpt-cols, .rpt-cols--proforma { grid-template-columns: 1fr; } }\n\n/* Badges */\n.rpt-badge {\n display: inline-block; font-size: 0.66rem; font-weight: 600; letter-spacing: 0.04em;\n padding: 0.12rem 0.5rem; border-radius: 999px; border: 1px solid var(--rpt-rule);\n background: var(--rpt-accent-soft); color: var(--rpt-muted); margin: 0.1rem 0;\n}\n.rpt-badge--ok { color: var(--rpt-ok); border-color: #bcd9c8; background: #ecf6f0; }\n.rpt-badge--warn { color: var(--rpt-warn); border-color: #e4d5a3; background: #faf5e3; }\n.rpt-badge--error { color: var(--rpt-error); border-color: #e5b4b6; background: #fbeaeb; }\n.rpt-badge--info { color: var(--rpt-accent); border-color: #c3d2e4; background: var(--rpt-accent-soft); }\n\n/* Disclaimer */\n.rpt-disclaimer { margin-top: 1.2rem; padding: 0.9rem 1.1rem; background: var(--rpt-accent-soft); border-left: 3px solid var(--rpt-accent); }\n.rpt-disclaimer h3 { margin-top: 0; }\n.rpt-disclaimer p { font-size: 0.76rem; color: var(--rpt-muted); margin: 0.3rem 0 0; }\n.rpt-amenities { margin: 0.6rem 0 0; }\n\n/* Print */\n@page { size: letter; margin: 0.75in; }\n@media print {\n .uwmd-report { max-width: none; padding: 0; font-size: 10pt; }\n .rpt-cover { page-break-after: always; padding-top: 2.5in; }\n .rpt-section { break-inside: avoid-page; margin: 1.4rem 0; }\n .rpt-section-head { break-after: avoid-page; }\n .rpt-table thead th { background: var(--rpt-accent) !important; -webkit-print-color-adjust: exact; print-color-adjust: exact; }\n .rpt-metric, .rpt-disclaimer, .rpt-badge { -webkit-print-color-adjust: exact; print-color-adjust: exact; }\n a { color: inherit; text-decoration: none; }\n}\n";
|
|
29
|
+
//# sourceMappingURL=report.d.ts.map
|
|
@@ -0,0 +1 @@
|
|
|
1
|
+
{"version":3,"file":"report.d.ts","sourceRoot":"","sources":["../src/report.ts"],"names":[],"mappings":"AAUA,OAAO,KAAK,EAAE,YAAY,EAAW,MAAM,YAAY,CAAC;AAGxD,OAAO,KAAK,EAAE,UAAU,EAAE,MAAM,eAAe,CAAC;AAUhD,MAAM,WAAW,aAAa;IAC5B;sEACkE;IAClE,IAAI,CAAC,EAAE,UAAU,CAAC;IAClB,2EAA2E;IAC3E,UAAU,CAAC,EAAE,MAAM,CAAC;IACpB,6EAA6E;IAC7E,YAAY,CAAC,EAAE,MAAM,CAAC;IACtB;8EAC0E;IAC1E,QAAQ,CAAC,EAAE,OAAO,CAAC;IACnB,2DAA2D;IAC3D,UAAU,CAAC,EAAE,MAAM,CAAC;CACrB;AAED,MAAM,WAAW,YAAY;IAC3B,IAAI,EAAE,MAAM,CAAC;IACb,KAAK,EAAE,MAAM,CAAC;IACd,IAAI,EAAE,UAAU,CAAC;IACjB,+DAA+D;IAC/D,gBAAgB,EAAE,MAAM,EAAE,CAAC;IAC3B,sEAAsE;IACtE,eAAe,EAAE,MAAM,EAAE,CAAC;CAC3B;AAUD,6EAA6E;AAC7E,wBAAgB,gBAAgB,CAAC,MAAM,EAAE,YAAY,EAAE,IAAI,GAAE,aAAkB,GAAG,YAAY,CA+D7F;AA24BD,eAAO,MAAM,UAAU,q9LA0HtB,CAAC"}
|