← Back to Secure Portal
Atelier 105: Live Proforma Stress Test
Total Project Cost
$20,632,783
Gross Exit Value
$28,021,875
Required LP Equity (25%)
$5,158,196
Net LP Equity Multiple
1.72x
Projected Profit
+$751,800
Return on Capital (ROC)
71.6%
Total Payout
$1,801,800
*Metrics assume 32,025 Sellable SF, $4.9M Land Basis, $300k Marine Infrastructure, 6% Commissions, and a 50/50 LP Waterfall structure. This calculator is for illustrative purposes only and does not guarantee future performance.