{
  "revision": "EV-E8-D1-G2-P2",
  "status": "Approved for publication; engineering and permit decisions remain open",
  "date": "2026-10-15",
  "rollback": {
    "siteVersion": 67,
    "commit": "ad5cdf49ed1905bf6443a0474628e2ee0daca9a9"
  },
  "metrics": {
    "homes": 22,
    "mix": {
      "oneBedroom": 8,
      "twoBedroom": 12,
      "threeBedroom": 2
    },
    "groundApartmentGrossSf": 4385,
    "upperApartmentGrossSfPerFloor": 5043,
    "projectApartmentGrossSf": 19514,
    "enclosedGrossSf": 21960,
    "grossApartmentEfficiency": 88.86156648451731,
    "groundEfficiency": 79.87249544626593,
    "utilitySf": 344,
    "groundShaftSfOutsideUtility": 51,
    "upperShaftSfPerFloor": 87,
    "allFloorShaftSfOutsideGroundUtility": 312,
    "coresSf": 1440,
    "passageSf": 350,
    "openLoggiaAndStairSf": 3040,
    "measuredNetSellableSf": null,
    "schematicallyPlannedFamilyHomes": 2,
    "totalVerifiedFamilyHomes": null
  },
  "finance": {
    "scheduledRent": 544800,
    "noi": 343220,
    "hard": 6729368,
    "totalDevelopmentCost": 8872018.31,
    "other": 13200,
    "loss": 27900,
    "egi": 530100,
    "expenses": 186880,
    "reserves": 7700,
    "cashBeforeDebt": 335520,
    "soft": 1345873.6,
    "contingency": 538349.4400000001,
    "loan": 5766811.9015,
    "equity": 3105206.408500001,
    "debt": 437402.0880524177,
    "cash": -101882.08805241768,
    "dscr": 0.7846784671930258,
    "yield": 3.8685673091222466,
    "cashOnCash": -3.2810085594803593,
    "valuation": 6240363.636363637
  },
  "assumptions": {
    "liftCost": 0,
    "liftOpex": 0,
    "rent1": 1700,
    "rent2": 2200,
    "rent3": 2700,
    "rent4": 3300,
    "vacancy": 5,
    "otherIncome": 50,
    "opexPerHome": 5500,
    "taxPerSf": 3,
    "reservePerHome": 350,
    "hardPerSf": 275,
    "openPerSf": 100,
    "siteCost": 200000,
    "land": 258427.27,
    "softPct": 20,
    "contingencyPct": 8,
    "loanPct": 65,
    "interest": 6.5,
    "amortYears": 30,
    "capRate": 5.5,
    "affordable1Homes": 0,
    "affordable2Homes": 0,
    "affordable1Rent": 1300,
    "affordable2Rent": 1650
  },
  "nativeDownloads": [
    {
      "name": "4823-E8-D1-G2-P2-model.json",
      "sha256": "f270722defe354536db53a772a96aa233e82273a042ff1b1a5db7fe3bde2e354",
      "bytes": 6543467
    },
    {
      "name": "4823-E8-D1-G2-P2.glb",
      "bytes": 3711580,
      "sha256": "43a62314d5b2778cd798b21b9c08de1e57183019f63aeeba5532f9f66b699274"
    }
  ],
  "reviewDocumentNote": "Exact reviewed document retained; its unpublished review label records the stage at which it was approved.",
  "verification": {
    "nativeModel": "Same reviewed faces, portals, roofs and stairs; publication metadata updated",
    "browser": "Not verified: Mac locked",
    "images": "Five native depth-buffer renders; retained camera presets; underground service routes hidden in presentation views only; all routes remain in native model"
  },
  "files": [
    {
      "name": "01-before-after.svg",
      "bytes": 24799,
      "sha256": "5ede28342c4f088566f7b1f3b84b011ebaf23b24834eda16c99c361b9ab7f676"
    },
    {
      "name": "02-apartment-fit.svg",
      "bytes": 38264,
      "sha256": "82634d07eab681c43f5cce4130d9e71be2fb45939bf41928fe63ec99843e0b9b"
    },
    {
      "name": "03-upper-stacks.svg",
      "bytes": 27646,
      "sha256": "d47fc3c282dbf467f28f5e5d1441780f10204855940d02613acd1aecb26b804a"
    },
    {
      "name": "04-utility-section.svg",
      "bytes": 23513,
      "sha256": "3f5aa7fd902f34761c4dccc6afe22e2aaa8d1c726c598be53655e4ea09b238bf"
    },
    {
      "name": "05-site-refuse.svg",
      "bytes": 26146,
      "sha256": "883e6d7d2a3b2128d570376ba445b18c16d497037601d3d386ba301466772220"
    },
    {
      "name": "06-service-routing.svg",
      "bytes": 23959,
      "sha256": "09959eaf46e4a1974612366bb807f179cf6663d5eb49670c8e9260915f25cb7f"
    },
    {
      "name": "07-native-openings.svg",
      "bytes": 1079761,
      "sha256": "cf3ab0423d6ecd6ea70259f72f47dafc5bafc0af2aba8d2f0523cf96f626881b"
    },
    {
      "name": "08-native-cutaway.svg",
      "bytes": 134272,
      "sha256": "66ed030601cdde2e8fe01c4a1b9b8e24aabd136eb026b63e9c8d10c60b2a5c58"
    },
    {
      "name": "Evans-G2-P2-Review.pdf",
      "bytes": 2353412,
      "sha256": "e81fb667661234ea1b913622ab9c3f09b14bc9edb81a6114614ac5cd1c0345b0"
    },
    {
      "name": "court-entrance.png",
      "bytes": 117755,
      "sha256": "615cce0f06d1883cd2786bc532ae46f87039da7254a4cf467447f333ee91d124"
    },
    {
      "name": "courtyard.png",
      "bytes": 133306,
      "sha256": "a879c159e7a617f00b7cc27e2f515051e711ded97b412144fceb82749ab29278"
    },
    {
      "name": "design.json",
      "bytes": 149532,
      "sha256": "e5dd5bc7770a79d9268aa9fc58f89fa13cd5443558b31a752499d2090e086424"
    },
    {
      "name": "elevation.png",
      "bytes": 115912,
      "sha256": "2836acd9b1a41fffc9fccc39e85edb7a46f6819fd63620fdf6e1a0298f9abb70"
    },
    {
      "name": "entrance.png",
      "bytes": 107333,
      "sha256": "f08321cae804bf813369d0f172e3c5439140640e7d71f0cf7b48c45f078f15ca"
    },
    {
      "name": "financial-sensitivity.json",
      "bytes": 3220,
      "sha256": "7d20ba05e4fa26a7222dcecc41d36fb614966908e8bc8e82549f9123f8c858e9"
    },
    {
      "name": "index.html",
      "bytes": 14517,
      "sha256": "691d7e245b1012bedfd643d86ac2d82af7ab7b6cc3c04774cde2357a970a1e00"
    },
    {
      "name": "service-coordination.json",
      "bytes": 63264,
      "sha256": "b2383aba7f5eb842a7306fce4db352f4a0a12da292c281ce64616d3477a57648"
    },
    {
      "name": "street.png",
      "bytes": 122321,
      "sha256": "a5564da2b8ddba7172d957a62078463681a4297b4260a668abd4d24346e036c1"
    },
    {
      "name": "verification.json",
      "bytes": 10880,
      "sha256": "898f132c15e7e2b31d93f30f344f14ff92a0782a7d5cc33c14613adb18c878b5"
    }
  ]
}