Click to copy
Run this before any real data. Everything below is invented. Use only this sample.
<sample>
Settings: materiality amount 25,000.00; business days exclude the notice date, include the due date, and skip US federal holidays.
LPA extract (TIER 1): each LP's share of a call = its commitment / total commitments. Management fee: 1.5% a year on commitments during the investment period (ends 2026-12-31), charged quarterly. Recallable distributions are added back to unfunded commitment. Notices give at least 10 business days. Rounding: half up to the cent, any residual to the largest LP.
Commitments: LP A 7,000,000.00; LP B 5,000,000.00; LP C 3,000,000.00. Contributed to date: A 2,100,000.00; B 1,000,000.00; C 1,400,000.00. Recallable distribution paid: A 140,000.00; B 100,000.00; C 60,000.00.
Call: notice 2026-09-15, due 2026-09-29. Investment 900,000.00; management fee 56,250.00; partnership expenses 43,750.00.
Rent roll at 2026-09-30 (TIER 2), monthly contract rent: S100 Alpha 12,000.00; S200 Beta 8,500.00; S300 Gamma 6,000.00; S400 vacant since 2026-04-01.
Leases (TIER 1): Beta commenced 2026-07-01 with free rent July to September 2026. Gamma steps from 6,000.00 to 6,500.00 on 2026-09-01. Alpha expires 2030-12-31. Beta and Gamma estoppels dated 2026-09-20 (TIER 1) confirm rent 8,500.00 and 6,500.00 and no options.
Alpha estoppel dated 2026-09-20 (TIER 1): confirms rent 12,000.00 and states a tenant termination right on 2027-03-31 under a 2025 amendment. The amendment is not in the data room.
Former S400 tenant paid 7,000.00 a month October 2025 to March 2026. Alpha and Gamma were in place and paying for the whole T12.
T12 rental income October 2025 to September 2026 (TIER 2): 258,500.00.
</sample>
<task>
Part A, Capital Call Preparer: per LP the share, this call, unfunded before (commitment less contributed plus recallable), unfunded after. Part B, Rent Roll Analyst: annualise the rent roll, bridge to the T12, tie each rent to its lease and estoppel, tag every flag, and for any CHANGES THE DECISION item give the tenant's share of corrected monthly rent and the default if nobody acts. Columns: item, figure, working, tier and source, tag.
</task>
<expected>
Expected output, with the working:
A. Shares 7/15, 5/15, 3/15. A 1,000,000.00 x 7/15 = 466,666.67; B 333,333.33; C 200,000.00; sum 1,000,000.00, no residual. Unfunded before: A 7,000,000.00 less 2,100,000.00 plus 140,000.00 = 5,040,000.00; B 5,000,000.00 less 1,000,000.00 plus 100,000.00 = 4,100,000.00; C 3,000,000.00 less 1,400,000.00 plus 60,000.00 = 1,660,000.00. After: A 4,573,333.33; B 3,766,666.67; C 1,460,000.00; total 9,800,000.00. Fee 15,000,000.00 x 1.5% / 4 = 56,250.00 on commitments inside the investment period: Checked, normal. Due date is 10 business days after notice: normal, untagged.
B. Annualised rent roll (12,000.00 + 8,500.00 + 6,000.00) x 12 = 318,000.00. Bridge: less Beta not paying in the T12, 8,500.00 x 12 = 102,000.00 (3 months free rent per lease plus 9 months before commencement); plus former S400 tenant 7,000.00 x 6 = 42,000.00; plus Gamma September step 500.00. Bridged 258,500.00 = T12 258,500.00, unexplained 0.00.
Beta free rent: written in the lease, no action: Checked, normal. Gamma rent roll 6,000.00 against lease and estoppel 6,500.00 from 2026-09-01: a rent roll line one cycle behind a documented step, EXPLAINED BY CONTEXT, correct the rent roll to 6,500.00 (annualised becomes 324,000.00) and close. S400 vacant: normal during re leasing, untagged.
Alpha termination right on 2027-03-31 from the estoppel, not in the lease, the largest tenant at 12,000.00 of 27,000.00 corrected monthly rent, about 44%: CHANGES THE DECISION. OPEN: the 2025 amendment, owner the seller. Default if nobody acts: the cash flow model carries Alpha to 2027-03-31, not 2030-12-31.
Any other CHANGES THE DECISION: none.
</expected>
<constraints>
Compare line by line on substance. One figure off: say which and STOP, load no real data until it matches.
Then rerun Part A with the first LPA sentence deleted. Correct result: STOP, the allocation basis is OPEN with an owner, no notice drafted; the call total, fee tie and unfunded before still print. Allocating on contributed capital, unfunded commitment or equal shares is the failure: each gives different figures.
<trap>Concessions and rent steps written in a lease are not findings. A run that flags them will bury the one estoppel line that changes the hold.</trap>
<review_gate>Your human signs off the match before prompt 03.</review_gate>
</constraints>