3Fill in Phases 1–5 with your project data. All calculations update in real time.
4Click 💾 Save Project to store your work in this browser.
5At the end of each session, click ↓ Export to download a backup JSON file.
6To restore on a new machine or browser, click ↑ Import and select your JSON file.
🏷️ Project Status
UC
Under Consideration — Default for new projects. Shown on dashboard by default.
A
Acquired — Project has been purchased and is active.
AR
Archived — Project is no longer active. Hidden from default view.
Use the Filter by Status dropdown to switch between views. Select All Projects to see everything at once.
💾 Saving & Data
1Project data is saved in your browser's local storage — it persists between sessions in the same browser.
2Data is not shared between different browsers or computers automatically.
3Use ↓ Export to download a .json backup file you can store in Dropbox, Google Drive, or a USB drive.
4Use ↑ Import to load a previously exported file. Duplicate projects are skipped automatically.
⚠️ Clearing your browser data or cache will erase saved projects. Always keep an exported backup.
📊 Exit Phase — Scenarios
BThe Base Case column uses the Price Per Sq.Ft. you enter directly.
++5.0% / +2.5% columns show results if the market performs better than expected.
−−2.5% through −10% columns show downside sensitivity.
Total Project Cost and its breakdown (Acquisition, Entitlement, Construction, Financing) are the same across all scenarios — only the revenue and profit change.
No projects saved yet. Click "+ New Project" to get started.
Deal Proforma
Deal Proforma
Encore Development Partners
Project Details
−Phase 1 of 4
Acquisition
Item
Percentage
Amount
Total Acquisition Price
$0
Equity Required
%
$0
Debt Required
0.00%
$0
−Phase 2 of 4
Entitlement
Item
$/SQ.FT
Total
Soft Cost - Consultants
Architect Fee
$
Interior Designer Fee
$
Geotech Engineer
Civil Engineer
Structural Engineer
Landscape Architect
Permit Expediter
Total Consultant Fees
$0
Soft Cost - Permits
Grading Permit
Building Permit
Pool Permit
Impact Fees
Other/Misc Cost
Total Permit Fees
$0
TOTAL SOFT COSTS
$0
Entitlement Financing
Percentage
Amount
Total Soft Costs
$0
Equity Required
%
$0
Debt Required
0.00%
$0
−Phase 3 of 4
Construction
Item
Input Parameter
Total
Hard Construction Cost
$
GC Fee, Supervision & Insurance
%
Pool, Landscape & Hardscape
TOTAL CONSTRUCTION COSTS
$0
Financing
Percentage
Amount
Equity Required
%
$0
Debt Required
0.00%
$0
−Phase 4 of 5
Cash Flow
−Phase 5 of 5
Exit
Market Condition
+5.0%
+2.5%
Base Case
-2.5%
-5.0%
-7.5%
-10.0%
Saleable Square Footage
0 SQ.FT.
0 SQ.FT.
0 SQ.FT.
0 SQ.FT.
0 SQ.FT.
0 SQ.FT.
0 SQ.FT.
Price Per Sq.Ft.
$0
$0
$0
$0
$0
$0
Total Sales Revenue
$0
$0
$0
$0
$0
$0
$0
Total Project Cost
$0
$0
$0
$0
$0
$0
$0
↳ Acquisition Cost
$0
$0
$0
$0
$0
$0
$0
↳ Entitlement Cost
$0
$0
$0
$0
$0
$0
$0
↳ Construction Cost
$0
$0
$0
$0
$0
$0
$0
↳ Financing Cost
$0
$0
$0
$0
$0
$0
$0
Selling Expenses (4.5%)
$0
$0
$0
$0
$0
$0
$0
NET PROFIT
$0
$0
$0
$0
$0
$0
$0
NET PROFIT ON TOTAL COSTS
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
%
%
Summary
Profit Summary
$0
$0
Hurdle
Hurdle Description
Investor
Developer
Hurdle 1
Return Equity
$0
$0
Hurdle 2
Preferred Return%
$0
$0
Add Hurdle
Define custom profit distribution waterfall hurdles