What’s exported
The workbook includes four tabs:| Tab | Contents |
|---|---|
| Operating P&L | Monthly income, expenses, NOI, debt service, and cash flow |
| Debt schedule | Amortization schedule per tranche |
| Waterfall summary | Tier-by-tier distribution breakdown |
| Investor breakout | Per-investor IRR, equity multiple, and distributions |