Agent generated from your Ground-Up Development Model template (v3.0)

Your template is a monthly-engine, annual-presentation development pro forma spanning acquisition through stabilized exit, with a closed-form construction loan sizing, S-curve draws, a 4-tier GP/LP promote, sensitivity grids, and a break-even page — no macros, no VBA, no Excel Data Tables anywhere.

One thing before the deliverables: the uploaded file arrived populated with a specific sample deal (a Charlotte, NC multifamily project — unit mix, budget, comps, all filled). Per your instruction, I cleaned it — 628 input cells across Assumptions, Dev Budget, Rent Comps, and Sales Comps blanked, leaving formulas, labels, and the two genuine house defaults (Recovery Ratio suggestion, Required Development Spread) intact. That clean file is included below alongside the two deliverables.

I verified the generated agent's mapping against the model before shipping: wrote placeholder values to every mapped input on a scratch copy, recalculated with zero formula errors, confirmed every model check (Sources & Uses balance, loan convergence, LTC, monthly-vs-annual ties, waterfall tie-out, roster-to-NRA, OpEx tie-out) read clean, and ran an economic sniff test — raising the land line by $10M dropped the trended development spread from 307bps to 151bps and levered IRR from 21.3% to 12.9%, exactly the direction it should move.

Files:
1. RealAI_Development_Model_agent.md        (the population agent)
2. RealAI_Development_Model_briefing.md     (the user-facing summary)
3. template_clean.xlsx                      (the cleaned, blank template the agent targets)

Status: ready