{"id":70,"date":"2025-09-10T00:53:43","date_gmt":"2025-09-10T00:53:43","guid":{"rendered":"https:\/\/www.cmpfirebrand.com\/?page_id=70"},"modified":"2025-09-10T00:53:53","modified_gmt":"2025-09-10T00:53:53","slug":"test-page","status":"publish","type":"page","link":"https:\/\/www.cmpfirebrand.com\/index.php\/test-page\/","title":{"rendered":"test-page"},"content":{"rendered":"

[et_pb_section fb_built=”1″ custom_padding_last_edited=”on|phone” _builder_version=”4.27.2″ _module_preset=”default” background_color=”#0f0f0f” custom_margin=”0px||0px||false|false” custom_padding=”120px||0px||false|false” custom_padding_tablet=”110px||0px||false|false” custom_padding_phone=”85px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_row _builder_version=”4.25.1″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||19px||false|false” custom_margin_tablet=”0px||40px||false|false” custom_margin_phone=”||20px||false|false” custom_margin_last_edited=”on|tablet” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”4_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/CMPFire_brand.png” title_text=”CMPFire_brand” _builder_version=”4.27.4″ _module_preset=”default” width=”40%” min_height=”50%” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][et_pb_text content_tablet=”<\/p>\n

Imagine having a<\/h1>\n

” content_phone=”” content_last_edited=”on|phone” _builder_version=”4.25.0″ _module_preset=”default” header_font=”Manrope|700|||||||” header_text_align=”left” header_text_color=”#FFFFFF” header_font_size=”100px” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” header_font_size_tablet=”70px” header_font_size_phone=”40px” header_font_size_last_edited=”on|tablet” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n

Imagine having a<\/h1>\n

[\/et_pb_text][et_pb_text content_tablet=”<\/p>\n

clear & consistent brand.<\/strong><\/h1>\n

” content_phone=”” content_last_edited=”on|phone” _builder_version=”4.27.2″ _module_preset=”default” header_font=”Manrope|700|||||||” header_text_align=”left” header_text_color=”#FFFFFF” header_font_size=”100px” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” header_font_size_tablet=”70px” header_font_size_phone=”40px” header_font_size_last_edited=”on|tablet” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n

clear & consistent brand.<\/strong><\/h1>\n

[\/et_pb_text][\/et_pb_column][\/et_pb_row][et_pb_row _builder_version=”4.27.2″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||69px||false|false” custom_margin_tablet=”0px||40px||false|false” custom_margin_phone=”||20px||false|false” custom_margin_last_edited=”on|tablet” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”4_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_code _builder_version=”4.27.4″ _module_preset=”default” theme_builder_area=”post_content” hover_enabled=”0″ sticky_enabled=”0″] Interactive Project Pro Forma<\/title><!-- [et_pb_line_break_holder] --> <script src=\"https:\/\/cdn.tailwindcss.com\"><\/script><!-- [et_pb_line_break_holder] --> <link href=\"https:\/\/fonts.googleapis.com\/css2?family=Inter:wght@400;500;600;700&display=swap\" rel=\"stylesheet\"><!-- [et_pb_line_break_holder] --> <\/p>\n<style><!-- [et_pb_line_break_holder] --> body {<!-- [et_pb_line_break_holder] --> font-family: 'Inter', sans-serif;<!-- [et_pb_line_break_holder] --> background-color: #f3f4f6;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .container {<!-- [et_pb_line_break_holder] --> max-width: 1200px;<!-- [et_pb_line_break_holder] --> margin: 2rem auto;<!-- [et_pb_line_break_holder] --> padding: 0 1rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .card {<!-- [et_pb_line_break_holder] --> background-color: white;<!-- [et_pb_line_break_holder] --> box-shadow: 0 4px 6px -1px rgb(0 0 0 \/ 0.1), 0 2px 4px -2px rgb(0 0 0 \/ 0.1);<!-- [et_pb_line_break_holder] --> border-radius: 0.5rem;<!-- [et_pb_line_break_holder] --> overflow: hidden;<!-- [et_pb_line_break_holder] --> border: 1px solid #e5e7eb;<!-- [et_pb_line_break_holder] --> margin-bottom: 2rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .card-header {<!-- [et_pb_line_break_holder] --> background-color: #1f2937;<!-- [et_pb_line_break_holder] --> color: white;<!-- [et_pb_line_break_holder] --> padding: 1rem 1.5rem;<!-- [et_pb_line_break_holder] --> font-weight: 600;<!-- [et_pb_line_break_holder] --> font-size: 1.25rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .card-section {<!-- [et_pb_line_break_holder] --> padding: 1.5rem;<!-- [et_pb_line_break_holder] --> border-bottom: 1px solid #e5e7eb;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .card-section:last-child { border-bottom: none; }<!-- [et_pb_line_break_holder] --> .section-title {<!-- [et_pb_line_break_holder] --> font-weight: 700;<!-- [et_pb_line_break_holder] --> font-size: 1.1rem;<!-- [et_pb_line_break_holder] --> color: #111827;<!-- [et_pb_line_break_holder] --> margin-bottom: 1.5rem;<!-- [et_pb_line_break_holder] --> border-bottom: 2px solid #3b82f6;<!-- [et_pb_line_break_holder] --> padding-bottom: 0.5rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .input-grid {<!-- [et_pb_line_break_holder] --> display: grid;<!-- [et_pb_line_break_holder] --> grid-template-columns: repeat(auto-fill, minmax(220px, 1fr));<!-- [et_pb_line_break_holder] --> gap: 1.5rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .input-group {<!-- [et_pb_line_break_holder] --> display: flex;<!-- [et_pb_line_break_holder] --> flex-direction: column;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .input-label {<!-- [et_pb_line_break_holder] --> margin-bottom: 0.5rem;<!-- [et_pb_line_break_holder] --> font-size: 0.875rem;<!-- [et_pb_line_break_holder] --> color: #4b5563;<!-- [et_pb_line_break_holder] --> font-weight: 500;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .input-field {<!-- [et_pb_line_break_holder] --> padding: 0.5rem 0.75rem;<!-- [et_pb_line_break_holder] --> border: 1px solid #d1d5db;<!-- [et_pb_line_break_holder] --> border-radius: 0.375rem;<!-- [et_pb_line_break_holder] --> font-size: 1rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .input-field:focus {<!-- [et_pb_line_break_holder] --> outline: 2px solid transparent;<!-- [et_pb_line_break_holder] --> outline-offset: 2px;<!-- [et_pb_line_break_holder] --> border-color: #3b82f6;<!-- [et_pb_line_break_holder] --> box-shadow: 0 0 0 2px #bfdbfe;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .table-row {<!-- [et_pb_line_break_holder] --> display: flex;<!-- [et_pb_line_break_holder] --> justify-content: space-between;<!-- [et_pb_line_break_holder] --> padding: 0.75rem 0;<!-- [et_pb_line_break_holder] --> border-bottom: 1px solid #f3f4f6;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .table-row:last-child { border-bottom: none; }<!-- [et_pb_line_break_holder] --> .table-row.total-row {<!-- [et_pb_line_break_holder] --> font-weight: 700;<!-- [et_pb_line_break_holder] --> background-color: #f9fafb;<!-- [et_pb_line_break_holder] --> padding: 0.85rem 0.5rem;<!-- [et_pb_line_break_holder] --> margin: 0.5rem -0.5rem 0 -0.5rem;<!-- [et_pb_line_break_holder] --> border-top: 1px solid #e5e7eb;<!-- [et_pb_line_break_holder] --> border-radius: 0.25rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .table-label { color: #4b5563; }<!-- [et_pb_line_break_holder] --> .table-value { font-weight: 500; color: #1f2937; }<!-- [et_pb_line_break_holder] --> .table-value-positive { font-weight: 600; color: #16a34a; }<!-- [et_pb_line_break_holder] --> .summary-grid {<!-- [et_pb_line_break_holder] --> display: grid;<!-- [et_pb_line_break_holder] --> grid-template-columns: repeat(2, 1fr);<!-- [et_pb_line_break_holder] --> gap: 1.5rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> @media (min-width: 768px) { .summary-grid { grid-template-columns: repeat(4, 1fr); } }<!-- [et_pb_line_break_holder] --> .summary-card {<!-- [et_pb_line_break_holder] --> background-color: #f9fafb;<!-- [et_pb_line_break_holder] --> padding: 1rem;<!-- [et_pb_line_break_holder] --> border-radius: 0.5rem;<!-- [et_pb_line_break_holder] --> border: 1px solid #e5e7eb;<!-- [et_pb_line_break_holder] --> text-align: center;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .summary-card-title { font-size: 0.875rem; color: #6b7280; margin-bottom: 0.5rem; }<!-- [et_pb_line_break_holder] --> .summary-card-value { font-size: 1.5rem; font-weight: 700; color: #111827; }<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> .exit-table {<!-- [et_pb_line_break_holder] --> width: 100%;<!-- [et_pb_line_break_holder] --> text-align: left;<!-- [et_pb_line_break_holder] --> margin-top: 1rem;<!-- [et_pb_line_break_holder] --> border-collapse: collapse;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .exit-table th, .exit-table td {<!-- [et_pb_line_break_holder] --> padding: 0.75rem;<!-- [et_pb_line_break_holder] --> border: 1px solid #e5e7eb;<!-- [et_pb_line_break_holder] --> text-align: right;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .exit-table th:first-child, .exit-table td:first-child {<!-- [et_pb_line_break_holder] --> text-align: left;<!-- [et_pb_line_break_holder] --> font-weight: 500;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .exit-table th {<!-- [et_pb_line_break_holder] --> background-color: #f9fafb;<!-- [et_pb_line_break_holder] --> font-weight: 600;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .exit-table .total-row-cell {<!-- [et_pb_line_break_holder] --> font-weight: 700;<!-- [et_pb_line_break_holder] --> background-color: #f9fafb;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> .subsection-title {<!-- [et_pb_line_break_holder] --> font-weight: 600;<!-- [et_pb_line_break_holder] --> font-size: 1.05rem;<!-- [et_pb_line_break_holder] --> color: #111827;<!-- [et_pb_line_break_holder] --> margin-top: 2rem;<!-- [et_pb_line_break_holder] --> margin-bottom: 0.5rem;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> <\/style>\n<p><!-- [et_pb_line_break_holder] --><\/head><!-- [et_pb_line_break_holder] --><body><!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --><\/p>\n<div class=\"container\"><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card\"><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-header\">Interactive Investment Pro Forma<\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> <!-- Inputs Card --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card\" id=\"inputs-card\"><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Project Inputs<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-grid\"><!-- [et_pb_line_break_holder] --> <!-- Project Scope --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"landCostPerBuilding\">Land Cost per Building<\/label><input type=\"number\" id=\"landCostPerBuilding\" class=\"input-field\" value=\"465000\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"numBuildings\">Number of Buildings<\/label><input type=\"number\" id=\"numBuildings\" class=\"input-field\" value=\"5\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"sqfPerBuilding\">SQF per Building<\/label><input type=\"number\" id=\"sqfPerBuilding\" class=\"input-field\" value=\"4900\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"costPerSqf\">Construction Cost \/ SQF<\/label><input type=\"number\" id=\"costPerSqf\" class=\"input-field\" value=\"250\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <!-- Unit Mix & Rent --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"oneBedRent\">1-Bed Rent \/ Month<\/label><input type=\"number\" id=\"oneBedRent\" class=\"input-field\" value=\"1850\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"twoBedRent\">2-Bed Rent \/ Month<\/label><input type=\"number\" id=\"twoBedRent\" class=\"input-field\" value=\"2500\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <!-- Costs & Fees --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"foundationCostPerBuilding\">Foundation Cost \/ Building<\/label><input type=\"number\" id=\"foundationCostPerBuilding\" class=\"input-field\" value=\"60000\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"oneBedDevFee\">1-Bed Dev Fee<\/label><input type=\"number\" id=\"oneBedDevFee\" class=\"input-field\" value=\"23000\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"twoBedDevFee\">2-Bed Dev Fee<\/label><input type=\"number\" id=\"twoBedDevFee\" class=\"input-field\" value=\"34000\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"engineeringSoftCost\">Engineering & Design<\/label><input type=\"number\" id=\"engineeringSoftCost\" class=\"input-field\" value=\"150000\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <!-- Assumptions --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"contingencyRate\">Contingency Rate (%)<\/label><input type=\"number\" id=\"contingencyRate\" class=\"input-field\" value=\"6.5\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"vacancyRate\">Vacancy Rate (%)<\/label><input type=\"number\" id=\"vacancyRate\" class=\"input-field\" value=\"3.0\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"loanInterestRate\">Interest Rate (%)<\/label><input type=\"number\" id=\"loanInterestRate\" class=\"input-field\" value=\"5\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"loanTermYears\">Loan Term (Years)<\/label><input type=\"number\" id=\"loanTermYears\" class=\"input-field\" value=\"40\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"loanToCostRatio\">Loan-to-Cost (%)<\/label><input type=\"number\" id=\"loanToCostRatio\" class=\"input-field\" value=\"85\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <!-- Exit & DCF Scenario Inputs --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"annualRentGrowth\">Annual Rent Growth (%)<\/label><input type=\"number\" id=\"annualRentGrowth\" class=\"input-field\" value=\"2.5\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"discountRate\">Discount Rate (%)<\/label><input type=\"number\" id=\"discountRate\" class=\"input-field\" value=\"8.0\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"reitExitCap\">REIT Exit Cap Rate (%)<\/label><input type=\"number\" id=\"reitExitCap\" class=\"input-field\" value=\"4.5\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"privateExitCap\">Private Exit Cap Rate (%)<\/label><input type=\"number\" id=\"privateExitCap\" class=\"input-field\" value=\"6.0\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"realtorFeeRate\">Realtor Fee (%)<\/label><input type=\"number\" id=\"realtorFeeRate\" class=\"input-field\" value=\"4.0\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"input-group\"><label class=\"input-label\" for=\"legalFeeRate\">Legal & Closing Fees (%)<\/label><input type=\"number\" id=\"legalFeeRate\" class=\"input-field\" value=\"1.0\" step=\"0.1\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> <!-- Results Cards --><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card\"><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Key Investment Metrics<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"summary-metrics\" class=\"summary-grid\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Development Costs (Uses of Funds)<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"development-costs\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Funding Sources<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"funding-sources\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Stabilized Annual Operating Income<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"operating-income\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Financing & Returns Analysis<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"financing-details\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Investment Attractiveness (10-Year Hold)<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"investment-attractiveness\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"card-section\"><!-- [et_pb_line_break_holder] --> <\/p>\n<h2 class=\"section-title\">Exit Scenarios & Valuation<\/h2>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<div id=\"exit-scenarios\"><\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --><\/div>\n<p><!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --><script><!-- [et_pb_line_break_holder] -->document.addEventListener('DOMContentLoaded', function() {<!-- [et_pb_line_break_holder] --> const inputs = document.querySelectorAll('.input-field');<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> function calculateAndRender() {<!-- [et_pb_line_break_holder] --> \/\/ --- READ INPUTS ---<!-- [et_pb_line_break_holder] --> const p = (id) => parseFloat(document.getElementById(id).value) || 0;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> const landCostPerBuilding = p('landCostPerBuilding');<!-- [et_pb_line_break_holder] --> const numBuildings = p('numBuildings');<!-- [et_pb_line_break_holder] --> const sqfPerBuilding = p('sqfPerBuilding');<!-- [et_pb_line_break_holder] --> const costPerSqf = p('costPerSqf');<!-- [et_pb_line_break_holder] --> const foundationCostPerBuilding = p('foundationCostPerBuilding');<!-- [et_pb_line_break_holder] --> const oneBedRent = p('oneBedRent');<!-- [et_pb_line_break_holder] --> const twoBedRent = p('twoBedRent');<!-- [et_pb_line_break_holder] --> const oneBedDevFee = p('oneBedDevFee');<!-- [et_pb_line_break_holder] --> const twoBedDevFee = p('twoBedDevFee');<!-- [et_pb_line_break_holder] --> const engineeringSoftCost = p('engineeringSoftCost');<!-- [et_pb_line_break_holder] --> const contingencyRate = p('contingencyRate') \/ 100;<!-- [et_pb_line_break_holder] --> const vacancyRate = p('vacancyRate') \/ 100;<!-- [et_pb_line_break_holder] --> const loanInterestRate = p('loanInterestRate') \/ 100;<!-- [et_pb_line_break_holder] --> const loanTermYears = p('loanTermYears');<!-- [et_pb_line_break_holder] --> const loanToCostRatio = p('loanToCostRatio') \/ 100;<!-- [et_pb_line_break_holder] --> const annualRentGrowth = p('annualRentGrowth') \/ 100;<!-- [et_pb_line_break_holder] --> const discountRate = p('discountRate') \/ 100;<!-- [et_pb_line_break_holder] --> const reitExitCap = p('reitExitCap') \/ 100;<!-- [et_pb_line_break_holder] --> const privateExitCap = p('privateExitCap') \/ 100;<!-- [et_pb_line_break_holder] --> const realtorFeeRate = p('realtorFeeRate') \/ 100;<!-- [et_pb_line_break_holder] --> const legalFeeRate = p('legalFeeRate') \/ 100;<!-- [et_pb_line_break_holder] --> const totalClosingCostRate = realtorFeeRate + legalFeeRate;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> \/\/ Hardcoded Assumptions<!-- [et_pb_line_break_holder] --> const oneBedUnitsPerBuilding = 1;<!-- [et_pb_line_break_holder] --> const twoBedUnitsPerBuilding = 5;<!-- [et_pb_line_break_holder] --> const propertyTaxRate = 0.01;<!-- [et_pb_line_break_holder] --> const insurancePerUnit = 400;<!-- [et_pb_line_break_holder] --> const maintenancePerUnit = 500;<!-- [et_pb_line_break_holder] --> const managementFeeRate = 0.04;<!-- [et_pb_line_break_holder] --> const reservesPerUnit = 250;<!-- [et_pb_line_break_holder] --> const expenseGrowthRate = annualRentGrowth;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> \/\/ --- CALCULATIONS ---<!-- [et_pb_line_break_holder] --> const totalOneBedUnits = numBuildings * oneBedUnitsPerBuilding;<!-- [et_pb_line_break_holder] --> const totalTwoBedUnits = numBuildings * twoBedUnitsPerBuilding;<!-- [et_pb_line_break_holder] --> const totalUnits = totalOneBedUnits + totalTwoBedUnits;<!-- [et_pb_line_break_holder] --> const totalSqf = numBuildings * sqfPerBuilding;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const totalLandCost = landCostPerBuilding * numBuildings;<!-- [et_pb_line_break_holder] --> const constructionCost = totalSqf * costPerSqf;<!-- [et_pb_line_break_holder] --> const foundationCost = numBuildings * foundationCostPerBuilding;<!-- [et_pb_line_break_holder] --> const totalHardCosts = constructionCost + foundationCost;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const devFeeOneBed = totalOneBedUnits * oneBedDevFee;<!-- [et_pb_line_break_holder] --> const devFeeTwoBed = totalTwoBedUnits * twoBedDevFee;<!-- [et_pb_line_break_holder] --> const totalBaseSoftCosts = devFeeOneBed + devFeeTwoBed + engineeringSoftCost;<!-- [et_pb_line_break_holder] --> const contingency = (totalHardCosts + totalBaseSoftCosts) * contingencyRate;<!-- [et_pb_line_break_holder] --> const totalProjectCost = totalLandCost + totalHardCosts + totalBaseSoftCosts + contingency;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const gpiOneBed = totalOneBedUnits * oneBedRent * 12;<!-- [et_pb_line_break_holder] --> const gpiTwoBed = totalTwoBedUnits * twoBedRent * 12;<!-- [et_pb_line_break_holder] --> const grossPotentialIncome = gpiOneBed + gpiTwoBed;<!-- [et_pb_line_break_holder] --> const vacancyLoss = grossPotentialIncome * vacancyRate;<!-- [et_pb_line_break_holder] --> const effectiveGrossIncome = grossPotentialIncome - vacancyLoss;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> const propertyTaxes = totalProjectCost * propertyTaxRate;<!-- [et_pb_line_break_holder] --> const insurance = totalUnits * insurancePerUnit;<!-- [et_pb_line_break_holder] --> const maintenance = totalUnits * maintenancePerUnit;<!-- [et_pb_line_break_holder] --> const managementFee = effectiveGrossIncome * managementFeeRate;<!-- [et_pb_line_break_holder] --> const reserves = totalUnits * reservesPerUnit;<!-- [et_pb_line_break_holder] --> const baseOperatingExpenses = propertyTaxes + insurance + maintenance + managementFee + reserves;<!-- [et_pb_line_break_holder] --> const netOperatingIncome = effectiveGrossIncome - baseOperatingExpenses;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const loanAmount = totalProjectCost * loanToCostRatio;<!-- [et_pb_line_break_holder] --> const requiredEquity = totalProjectCost - loanAmount;<!-- [et_pb_line_break_holder] --> const monthlyInterestRate = loanInterestRate \/ 12;<!-- [et_pb_line_break_holder] --> const numberOfPayments = loanTermYears * 12;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> let monthlyPayment = 0;<!-- [et_pb_line_break_holder] --> if (monthlyInterestRate > 0) {<!-- [et_pb_line_break_holder] --> monthlyPayment = loanAmount * (monthlyInterestRate * Math.pow(1 + monthlyInterestRate, numberOfPayments)) \/ (Math.pow(1 + monthlyInterestRate, numberOfPayments) - 1);<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> const annualDebtService = monthlyPayment * 12;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> const cashFlowBeforeTax = netOperatingIncome - annualDebtService;<!-- [et_pb_line_break_holder] --> const cashOnCashReturn = requiredEquity > 0 ? (cashFlowBeforeTax \/ requiredEquity) : 0;<!-- [et_pb_line_break_holder] --> const capRateOnCost = totalProjectCost > 0 ? (netOperatingIncome \/ totalProjectCost) : 0;<!-- [et_pb_line_break_holder] --> const dscr = annualDebtService > 0 ? netOperatingIncome \/ annualDebtService : 0;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> \/\/ --- HELPER FUNCTIONS ---<!-- [et_pb_line_break_holder] --> const calculateFutureNOI = (years) => {<!-- [et_pb_line_break_holder] --> const futureGPI = grossPotentialIncome * Math.pow(1 + annualRentGrowth, years);<!-- [et_pb_line_break_holder] --> const futureEGI = futureGPI * (1 - vacancyRate);<!-- [et_pb_line_break_holder] --> const futureExpenses = baseOperatingExpenses * Math.pow(1 + expenseGrowthRate, years);<!-- [et_pb_line_break_holder] --> return futureEGI - futureExpenses;<!-- [et_pb_line_break_holder] --> };<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const calculateRemainingBalance = (paymentsMade) => {<!-- [et_pb_line_break_holder] --> if (monthlyInterestRate === 0) return loanAmount - (loanAmount \/ numberOfPayments) * paymentsMade;<!-- [et_pb_line_break_holder] --> const numerator = Math.pow(1 + monthlyInterestRate, numberOfPayments) - Math.pow(1 + monthlyInterestRate, paymentsMade);<!-- [et_pb_line_break_holder] --> const denominator = Math.pow(1 + monthlyInterestRate, numberOfPayments) - 1;<!-- [et_pb_line_break_holder] --> return denominator !== 0 ? loanAmount * (numerator \/ denominator) : 0;<!-- [et_pb_line_break_holder] --> };<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> \/\/ --- DCF, NPV, IRR CALCULATIONS ---<!-- [et_pb_line_break_holder] --> const holdPeriod = 10;<!-- [et_pb_line_break_holder] --> const cashFlows = [-requiredEquity];<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> for (let year = 1; year <= holdPeriod; year++) {<!-- [et_pb_line_break_holder] --> const noi = calculateFutureNOI(year);<!-- [et_pb_line_break_holder] --> const cfbt = noi - annualDebtService;<!-- [et_pb_line_break_holder] --> if (year < holdPeriod) {<!-- [et_pb_line_break_holder] --> cashFlows.push(cfbt);<!-- [et_pb_line_break_holder] --> } else { \/\/ Terminal year<!-- [et_pb_line_break_holder] --> const terminalNOI = calculateFutureNOI(holdPeriod);<!-- [et_pb_line_break_holder] --> const terminalValue = privateExitCap > 0 ? terminalNOI \/ privateExitCap : 0;<!-- [et_pb_line_break_holder] --> const terminalBalance = calculateRemainingBalance(holdPeriod * 12);<!-- [et_pb_line_break_holder] --> const terminalCosts = terminalValue * totalClosingCostRate;<!-- [et_pb_line_break_holder] --> const netSaleProceeds = terminalValue - terminalBalance - terminalCosts;<!-- [et_pb_line_break_holder] --> cashFlows.push(cfbt + netSaleProceeds);<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const calculateNPV = (rate, cfs) => cfs.reduce((acc, val, i) => acc + val \/ Math.pow(1 + rate, i), 0);<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> const calculateIRR = (cfs, guess = 0.1, maxIter = 100, tol = 1e-6) => {<!-- [et_pb_line_break_holder] --> let rate = guess;<!-- [et_pb_line_break_holder] --> for (let i = 0; i < maxIter; i++) {<!-- [et_pb_line_break_holder] --> const npv = calculateNPV(rate, cfs);<!-- [et_pb_line_break_holder] --> if (Math.abs(npv) < tol) return rate;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> let derivative = 0;<!-- [et_pb_line_break_holder] --> for (let j = 1; j < cfs.length; j++) {<!-- [et_pb_line_break_holder] --> derivative -= j * cfs[j] \/ Math.pow(1 + rate, j + 1);<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> if (Math.abs(derivative) < tol) break; \/\/ Avoid division by zero<!-- [et_pb_line_break_holder] --> rate = rate - npv \/ derivative;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --> return rate; \/\/ Return best guess if not converged<!-- [et_pb_line_break_holder] --> };<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const npv = calculateNPV(discountRate, cashFlows);<!-- [et_pb_line_break_holder] --> const irr = calculateIRR(cashFlows);<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> \/\/ --- EXIT SCENARIO CALCULATIONS ---<!-- [et_pb_line_break_holder] --> const noiYear1 = netOperatingIncome;<!-- [et_pb_line_break_holder] --> const noiYear5 = calculateFutureNOI(5);<!-- [et_pb_line_break_holder] --> const noiYear10 = calculateFutureNOI(10);<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> const balanceYear1 = calculateRemainingBalance(12);<!-- [et_pb_line_break_holder] --> const balanceYear5 = calculateRemainingBalance(60);<!-- [et_pb_line_break_holder] --> const balanceYear10 = calculateRemainingBalance(120);<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> \/\/ --- RENDERING ---<!-- [et_pb_line_break_holder] --> const formatCurrency = (v) => new Intl.NumberFormat('en-US', { style: 'currency', currency: 'USD', minimumFractionDigits: 0, maximumFractionDigits: 0 }).format(v);<!-- [et_pb_line_break_holder] --> const formatPercent = (v) => new Intl.NumberFormat('en-US', { style: 'percent', minimumFractionDigits: 2 }).format(v);<!-- [et_pb_line_break_holder] --> const formatNumber = (v) => new Intl.NumberFormat('en-US').format(v);<!-- [et_pb_line_break_holder] --> const formatMultiplier = (v) => `${v.toFixed(2)}x`;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const createRow = (label, value, isTotal = false) => `<!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"table-row ${isTotal ? 'total-row' : ''}\"><!-- [et_pb_line_break_holder] --> <span class=\"table-label\">${label}<\/span><!-- [et_pb_line_break_holder] --> <span class=\"table-value\">${value}<\/span><!-- [et_pb_line_break_holder] --> <\/div>\n<p>`;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> document.getElementById('development-costs').innerHTML = `<!-- [et_pb_line_break_holder] --> ${createRow(`Land Acquisition (${formatNumber(numBuildings)} lots)`, formatCurrency(totalLandCost))}<!-- [et_pb_line_break_holder] --> ${createRow('Building Construction', formatCurrency(constructionCost))}<!-- [et_pb_line_break_holder] --> ${createRow('Foundation & Excavation', formatCurrency(foundationCost))}<!-- [et_pb_line_break_holder] --> ${createRow('<strong>Total Hard Costs<\/strong>', `<strong>${formatCurrency(totalHardCosts)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow(`Development Fees`, formatCurrency(devFeeOneBed + devFeeTwoBed))}<!-- [et_pb_line_break_holder] --> ${createRow('Engineering & Design', formatCurrency(engineeringSoftCost))}<!-- [et_pb_line_break_holder] --> ${createRow('<strong>Total Base Soft Costs<\/strong>', `<strong>${formatCurrency(totalBaseSoftCosts)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow(`Contingency (${formatPercent(contingencyRate)})`, formatCurrency(contingency))}<!-- [et_pb_line_break_holder] --> ${createRow('Total Project Cost', formatCurrency(totalProjectCost), true)}<!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> document.getElementById('funding-sources').innerHTML = `<!-- [et_pb_line_break_holder] --> ${createRow(`CMHC Loan (${formatPercent(loanToCostRatio)} LTC)`, formatCurrency(loanAmount))}<!-- [et_pb_line_break_holder] --> ${createRow('Required Equity', formatCurrency(requiredEquity))}<!-- [et_pb_line_break_holder] --> ${createRow('Total Project Sources', formatCurrency(totalProjectCost), true)}<!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> document.getElementById('operating-income').innerHTML = `<!-- [et_pb_line_break_holder] --> ${createRow('Gross Potential Rent', formatCurrency(grossPotentialIncome))}<!-- [et_pb_line_break_holder] --> ${createRow(`Less: Vacancy`, `(${formatCurrency(vacancyLoss)})`)}<!-- [et_pb_line_break_holder] --> ${createRow('<strong>Effective Gross Income<\/strong>', `<strong>${formatCurrency(effectiveGrossIncome)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow('Property Taxes', `(${formatCurrency(propertyTaxes)})`)}<!-- [et_pb_line_break_holder] --> ${createRow('Insurance, Maint. & Reserves', `(${formatCurrency(insurance + maintenance + reserves)})`)}<!-- [et_pb_line_break_holder] --> ${createRow('Property Management', `(${formatCurrency(managementFee)})`)}<!-- [et_pb_line_break_holder] --> ${createRow('<strong>Total Operating Expenses<\/strong>', `<strong>(${formatCurrency(baseOperatingExpenses)})<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow('Net Operating Income (NOI)', formatCurrency(netOperatingIncome), true)}<!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> document.getElementById('financing-details').innerHTML = `<!-- [et_pb_line_break_holder] --> ${createRow('Net Operating Income', formatCurrency(netOperatingIncome))}<!-- [et_pb_line_break_holder] --> ${createRow('Less: Annual Debt Service', `(${formatCurrency(annualDebtService)})`)}<!-- [et_pb_line_break_holder] --> ${createRow('Cash Flow Before Tax (CFBT)', `<span class=\"table-value-positive\">${formatCurrency(cashFlowBeforeTax)}<\/span>`, true)}<!-- [et_pb_line_break_holder] --> <\/p>\n<div class=\"mt-6 border-t pt-4\"><!-- [et_pb_line_break_holder] --> ${createRow('Cap Rate (on Cost)', `<strong>${formatPercent(capRateOnCost)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow('Cash-on-Cash Return', `<strong>${formatPercent(cashOnCashReturn)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow('Debt Service Coverage Ratio (DSCR)', `<strong>${formatMultiplier(dscr)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> <\/div>\n<p><!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --> <!-- [et_pb_line_break_holder] --> document.getElementById('investment-attractiveness').innerHTML = `<!-- [et_pb_line_break_holder] --> <pee class=\"text-sm text-gray-600 mb-4\">Calculates the project's value in today's dollars (NPV) and its annualized return (IRR) over a ${holdPeriod}-year holding period.<\/pee><!-- [et_pb_line_break_holder] --> ${createRow('Net Present Value (NPV)', `<strong class=\"${npv >= 0 ? 'text-green-600' : 'text-red-600'}\">${formatCurrency(npv)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> ${createRow('Internal Rate of Return (IRR)', `<strong>${formatPercent(irr)}<\/strong>`)}<!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const createSummaryCard = (title, value) => `<\/p>\n<div class=\"summary-card\">\n<div class=\"summary-card-title\">${title}<\/div>\n<div class=\"summary-card-value\">${value}<\/div>\n<\/div>\n<p>`;<!-- [et_pb_line_break_holder] --> document.getElementById('summary-metrics').innerHTML = `<!-- [et_pb_line_break_holder] --> ${createSummaryCard('Cap Rate', formatPercent(capRateOnCost))}<!-- [et_pb_line_break_holder] --> ${createSummaryCard('Cash-on-Cash', formatPercent(cashOnCashReturn))}<!-- [et_pb_line_break_holder] --> ${createSummaryCard('NPV (10-Yr)', formatCurrency(npv))}<!-- [et_pb_line_break_holder] --> ${createSummaryCard('IRR (10-Yr)', formatPercent(irr))}<!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const createExitTable = (title, exitCap, noi1, noi5, noi10) => {<!-- [et_pb_line_break_holder] --> const val1 = exitCap > 0 ? noi1 \/ exitCap : 0;<!-- [et_pb_line_break_holder] --> const val5 = exitCap > 0 ? noi5 \/ exitCap : 0;<!-- [et_pb_line_break_holder] --> const val10 = exitCap > 0 ? noi10 \/ exitCap : 0;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const cost1 = val1 * totalClosingCostRate;<!-- [et_pb_line_break_holder] --> const cost5 = val5 * totalClosingCostRate;<!-- [et_pb_line_break_holder] --> const cost10 = val10 * totalClosingCostRate;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> const net1 = val1 - balanceYear1 - cost1;<!-- [et_pb_line_break_holder] --> const net5 = val5 - balanceYear5 - cost5;<!-- [et_pb_line_break_holder] --> const net10 = val10 - balanceYear10 - cost10;<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> return `<!-- [et_pb_line_break_holder] --> <\/p>\n<h3 class=\"subsection-title\">${title}<\/h3>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<table class=\"exit-table\"><!-- [et_pb_line_break_holder] --> <\/p>\n<thead><!-- [et_pb_line_break_holder] --> <\/p>\n<tr><!-- [et_pb_line_break_holder] --> <\/p>\n<th>Timeline<\/th>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<th>Sale Value<\/th>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<th>- Mortgage Balance<\/th>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<th>- Closing Costs<\/th>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<th>= Net Cash Out<\/th>\n<p><!-- [et_pb_line_break_holder] --> <\/tr>\n<p><!-- [et_pb_line_break_holder] --> <\/thead>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<tbody><!-- [et_pb_line_break_holder] --> <\/p>\n<tr><!-- [et_pb_line_break_holder] --> <\/p>\n<td>End of Year 1<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>${formatCurrency(val1)}<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>(${formatCurrency(balanceYear1)})<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>(${formatCurrency(cost1)})<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td class=\"total-row-cell\">${formatCurrency(net1)}<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/tr>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<tr><!-- [et_pb_line_break_holder] --> <\/p>\n<td>End of Year 5<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>${formatCurrency(val5)}<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>(${formatCurrency(balanceYear5)})<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>(${formatCurrency(cost5)})<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td class=\"total-row-cell\">${formatCurrency(net5)}<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/tr>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<tr><!-- [et_pb_line_break_holder] --> <\/p>\n<td>End of Year 10<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>${formatCurrency(val10)}<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>(${formatCurrency(balanceYear10)})<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td>(${formatCurrency(cost10)})<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/p>\n<td class=\"total-row-cell\">${formatCurrency(net10)}<\/td>\n<p><!-- [et_pb_line_break_holder] --> <\/tr>\n<p><!-- [et_pb_line_break_holder] --> <\/tbody>\n<p><!-- [et_pb_line_break_holder] --> <\/table>\n<p><!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> document.getElementById('exit-scenarios').innerHTML = `<!-- [et_pb_line_break_holder] --> <pee class=\"text-sm text-gray-600 mb-4\">Projected cash out after paying off the remaining mortgage and all closing\/realtor fees upon sale.<\/pee><!-- [et_pb_line_break_holder] --> ${createExitTable(`REIT Exit Scenario (@ ${formatPercent(reitExitCap)} Cap)`, reitExitCap, noiYear1, noiYear5, noiYear10)}<!-- [et_pb_line_break_holder] --> ${createExitTable(`Private Investor Exit Scenario (@ ${formatPercent(privateExitCap)} Cap)`, privateExitCap, noiYear1, noiYear5, noiYear10)}<!-- [et_pb_line_break_holder] --> `;<!-- [et_pb_line_break_holder] --> }<!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --> inputs.forEach(input => input.addEventListener('input', calculateAndRender));<!-- [et_pb_line_break_holder] --> calculateAndRender(); \/\/ Initial calculation on page load<!-- [et_pb_line_break_holder] -->});<!-- [et_pb_line_break_holder] --><\/script><!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] --><\/body><!-- [et_pb_line_break_holder] --><\/html><!-- [et_pb_line_break_holder] --><!-- [et_pb_line_break_holder] -->[\/et_pb_code][\/et_pb_column][\/et_pb_row][\/et_pb_section][et_pb_section fb_built=”1″ custom_padding_last_edited=”on|tablet” disabled_on=”on|on|on” _builder_version=”4.27.2″ _module_preset=”default” background_color=”#121212″ overflow-x=”hidden” overflow-y=”hidden” custom_margin=”0px||0px||false|false” custom_padding=”140px||140px||false|false” custom_padding_tablet=”120px||120px||false|false” custom_padding_phone=”90px||90px||false|false” disabled=”on” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_row column_structure=”1_2,1_2″ use_custom_gutter=”on” gutter_width=”1″ disabled_on=”on|on|on” _builder_version=”4.27.2″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||70px||false|false” custom_margin_tablet=”0px||70px||false|false” custom_margin_phone=”0px||60px||false|false” custom_margin_last_edited=”on|phone” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” disabled=”on” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”1_2″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_4_font=”Manrope|500||on|||||” header_4_text_align=”left” header_4_text_color=”#fd5b38″ header_4_font_size=”14px” header_4_letter_spacing=”2px” header_4_line_height=”1.2em” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h4>Portfolio Highlights<\/h4>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_2_font=”Manrope|700||on|||||” header_2_text_align=”left” header_2_text_color=”#FFFFFF” header_2_font_size=”51px” header_2_line_height=”1.2em” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” header_2_font_size_tablet=”51px” header_2_font_size_phone=”30px” header_2_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h2>Notable <span style=\"font-weight: 300;\">Works<\/span><\/h2>\n<p>[\/et_pb_text][\/et_pb_column][et_pb_column type=”1_2″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding=”20px||||false|false” custom_css_main_element=”text-align:right;” global_colors_info=”{}” custom_css_main_element_last_edited=”on|tablet” custom_css_main_element_tablet=”text-align:left;” custom_css_main_element_phone=”text-align:left;” theme_builder_area=”post_content”][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_4_font=”Manrope|500|||||||” header_4_text_align=”left” header_4_text_color=”#FFFFFF” header_4_font_size=”12px” header_4_letter_spacing=”1px” background_color=”RGBA(255,255,255,0)” custom_margin=”0px|3px|0px|0px|false|false” custom_padding=”12px|18px|1px|18px|false|false” link_option_url=”#” custom_css_main_element=”display:inline-block;” border_radii=”on|30px|30px|30px|30px” border_width_all=”1px” border_color_all=”#FFFFFF” global_colors_info=”{}” background__hover_enabled=”on|hover” background_color__hover=”#FFFFFF” background_enable_color__hover=”on” header_4_text_color__hover_enabled=”on|hover” header_4_text_color__hover=”#000000″ theme_builder_area=”post_content”]<\/p>\n<h4>VIEW ALL<\/h4>\n<p>[\/et_pb_text][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-12.png” url=”#” _builder_version=”4.25.0″ _module_preset=”default” background_color=”RGBA(255,255,255,0)” height=”14px” custom_margin=”0px||0px||false|false” custom_css_main_element=”display:inline-block;||border:1px solid rgba(255, 255, 255, 0.1);||border-radius:50%;||padding:11px;||vertical-align:top;||” global_colors_info=”{}” background__hover_enabled=”on|desktop” background_color__hover=”#fd5b38″ background_enable_color__hover=”on” theme_builder_area=”post_content”][\/et_pb_image][\/et_pb_column][\/et_pb_row][et_pb_row column_structure=”1_2,1_2″ use_custom_gutter=”on” gutter_width=”1″ disabled_on=”on|on|on” _builder_version=”4.27.2″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||140px||false|false” custom_margin_tablet=”0px||120px||false|false” custom_margin_phone=”||90px||false|false” custom_margin_last_edited=”on|tablet” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” disabled=”on” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”1_2″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-15.png” disabled_on=”off|off|off” _builder_version=”4.25.0″ _module_preset=”default” positioning=”absolute” position_origin_a=”bottom_right” vertical_offset=”-80px” horizontal_offset=”-60px” max_width=”400px” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” filter_blur=”80px” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-2.jpg” _builder_version=”4.25.0″ _module_preset=”default” max_width=”608px” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][\/et_pb_column][et_pb_column type=”1_2″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding=”|||42px|false|false” custom_padding_tablet=”60px|||0px|false|false” custom_padding_phone=”45px||||false|false” custom_padding_last_edited=”on|tablet” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope|700|||||||” text_text_color=”#FFFFFF” text_font_size=”32px” text_line_height=”1.2em” custom_margin=”18px||34px||false|false” custom_padding=”0px||0px||false|false” link_option_url=”#” text_font_size_tablet=”32px” text_font_size_phone=”22px” text_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<span style=\"font-size: 16px; margin-right: 12px;\">01.<\/span> Brand Revamp <span style=\"font-size: 14px; color: #c6c8c9; letter-spacing: 2px; margin-left: 15px;\">\/ UI-UX DESIGN<\/span>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope|700|||||||” text_text_color=”#FFFFFF” text_font_size=”32px” text_line_height=”1.2em” custom_margin=”0px||34px||false|false” custom_padding=”0px||0px||false|false” link_option_url=”#” text_font_size_tablet=”32px” text_font_size_phone=”22px” text_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<span style=\"font-size: 16px; margin-right: 12px;\">02.<\/span> Social Campaign <span style=\"font-size: 14px; color: #c6c8c9; letter-spacing: 2px; margin-left: 15px;\">\/ MARKETING<\/span>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope|700|||||||” text_text_color=”#FFFFFF” text_font_size=”32px” text_line_height=”1.2em” custom_margin=”0px||34px||false|false” custom_padding=”0px||0px||false|false” link_option_url=”#” text_font_size_tablet=”32px” text_font_size_phone=”22px” text_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<span style=\"font-size: 16px; margin-right: 12px;\">03.<\/span> Website Redesign <span style=\"font-size: 14px; color: #c6c8c9; letter-spacing: 2px; margin-left: 15px;\">\/ WEB DEV<\/span>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope|700|||||||” text_text_color=”#FFFFFF” text_font_size=”32px” text_line_height=”1.2em” custom_margin=”0px||34px||false|false” custom_padding=”0px||0px||false|false” link_option_url=”#” text_font_size_tablet=”32px” text_font_size_phone=”22px” text_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<span style=\"font-size: 16px; margin-right: 12px;\">04.<\/span> Product Launch <span style=\"font-size: 14px; color: #c6c8c9; letter-spacing: 2px; margin-left: 15px;\">\/ ADVERTISING<\/span>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope|700|||||||” text_text_color=”#FFFFFF” text_font_size=”32px” text_line_height=”1.2em” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” link_option_url=”#” text_font_size_tablet=”32px” text_font_size_phone=”22px” text_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<span style=\"font-size: 16px; margin-right: 12px;\">05.<\/span> Video Production <span style=\"font-size: 14px; color: #c6c8c9; letter-spacing: 2px; margin-left: 15px;\">\/ CONTENT<\/span>[\/et_pb_text][\/et_pb_column][\/et_pb_row][et_pb_row _builder_version=”4.25.0″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||140px||false|false” custom_margin_tablet=”0px||120px||false|false” custom_margin_phone=”||90px||false|false” custom_margin_last_edited=”on|tablet” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”4_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_divider color=”RGBA(255,255,255,0)” _builder_version=”4.25.0″ _module_preset=”default” use_background_color_gradient=”on” background_color_gradient_direction=”90deg” background_color_gradient_stops=”rgba(255,255,255,0) 0%|rgba(255,255,255,0.3) 50%|rgba(255,255,255,0) 100%” max_height=”1px” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_divider][\/et_pb_column][\/et_pb_row][et_pb_row column_structure=”1_2,1_2″ use_custom_gutter=”on” gutter_width=”1″ _builder_version=”4.25.0″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||70px||false|false” custom_margin_tablet=”0px||70px||false|false” custom_margin_phone=”0px||60px||false|false” custom_margin_last_edited=”on|phone” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”1_2″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_4_font=”Manrope|500||on|||||” header_4_text_align=”left” header_4_text_color=”#fd5b38″ header_4_font_size=”14px” header_4_letter_spacing=”2px” header_4_line_height=”1.2em” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h4>Key Services<\/h4>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_2_font=”Manrope|700||on|||||” header_2_text_align=”left” header_2_text_color=”#FFFFFF” header_2_font_size=”51px” header_2_line_height=”1.2em” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” header_2_font_size_tablet=”51px” header_2_font_size_phone=”30px” header_2_font_size_last_edited=”on|phone” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h2>Primary <span style=\"font-weight: 300;\"> Offerings.<\/span><\/h2>\n<p>[\/et_pb_text][\/et_pb_column][et_pb_column type=”1_2″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding=”20px||||false|false” custom_css_main_element=”text-align:right;” global_colors_info=”{}” custom_css_main_element_last_edited=”on|tablet” custom_css_main_element_tablet=”text-align:left;” custom_css_main_element_phone=”text-align:left;” theme_builder_area=”post_content”][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_4_font=”Manrope|500|||||||” header_4_text_align=”left” header_4_text_color=”#FFFFFF” header_4_font_size=”12px” header_4_letter_spacing=”1px” background_color=”RGBA(255,255,255,0)” custom_margin=”0px|3px|0px|0px|false|false” custom_padding=”12px|18px|1px|18px|false|false” link_option_url=”#” custom_css_main_element=”display:inline-block;” border_radii=”on|30px|30px|30px|30px” border_width_all=”1px” border_color_all=”#FFFFFF” global_colors_info=”{}” background__hover_enabled=”on|hover” background_color__hover=”#FFFFFF” background_enable_color__hover=”on” header_4_text_color__hover_enabled=”on|hover” header_4_text_color__hover=”#000000″ theme_builder_area=”post_content”]<\/p>\n<h4>VIEW ALL<\/h4>\n<p>[\/et_pb_text][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-12.png” url=”#” _builder_version=”4.25.0″ _module_preset=”default” background_color=”RGBA(255,255,255,0)” height=”14px” custom_margin=”0px||0px||false|false” custom_css_main_element=”display:inline-block;||border:1px solid rgba(255, 255, 255, 0.1);||border-radius:50%;||padding:11px;||vertical-align:top;||” global_colors_info=”{}” background__hover_enabled=”on|desktop” background_color__hover=”#fd5b38″ background_enable_color__hover=”on” theme_builder_area=”post_content”][\/et_pb_image][\/et_pb_column][\/et_pb_row][et_pb_row column_structure=”1_4,1_4,1_4,1_4″ use_custom_gutter=”on” gutter_width=”2″ _builder_version=”4.25.0″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-10.png” _builder_version=”4.25.0″ _module_preset=”default” height=”70px” custom_margin=”0px||43px||false|false” custom_padding=”0px||0px||false|false” filter_opacity=”30%” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”17px” text_line_height=”1.2em” custom_margin=”0px||32px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<p><span>01 .<\/span><\/p>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_3_font=”Manrope|700|||||||” header_3_text_align=”left” header_3_text_color=”#FFFFFF” header_3_font_size=”20px” header_3_line_height=”1.2em” custom_margin=”0px||10px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h3>Digital Marketing<\/h3>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”16px” text_line_height=”1.8em” custom_margin=”0px||0px||false|false” custom_margin_tablet=”0px||40px||false|false” custom_margin_phone=”||35px||false|false” custom_margin_last_edited=”on|tablet” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]Labore et dolore magnam aliquam quaerat voluptatem ut enim.[\/et_pb_text][\/et_pb_column][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-9.png” _builder_version=”4.25.0″ _module_preset=”default” height=”70px” custom_margin=”0px||43px||false|false” custom_padding=”0px||0px||false|false” filter_opacity=”30%” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”17px” text_line_height=”1.2em” custom_margin=”0px||32px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<p><span>02 .<\/span><\/p>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_3_font=”Manrope|700|||||||” header_3_text_align=”left” header_3_text_color=”#FFFFFF” header_3_font_size=”20px” header_3_line_height=”1.2em” custom_margin=”0px||10px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h3>Branding Strategy<\/h3>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”16px” text_line_height=”1.8em” custom_margin=”0px||0px||false|false” custom_margin_tablet=”0px||40px||false|false” custom_margin_phone=”||35px||false|false” custom_margin_last_edited=”on|tablet” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]Labore et dolore magnam aliquam quaerat voluptatem ut enim.[\/et_pb_text][\/et_pb_column][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-8.png” _builder_version=”4.25.0″ _module_preset=”default” height=”70px” custom_margin=”0px||43px||false|false” custom_padding=”0px||0px||false|false” filter_opacity=”30%” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”17px” text_line_height=”1.2em” custom_margin=”0px||32px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<p><span>03 .<\/span><\/p>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_3_font=”Manrope|700|||||||” header_3_text_align=”left” header_3_text_color=”#FFFFFF” header_3_font_size=”20px” header_3_line_height=”1.2em” custom_margin=”0px||10px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h3>Content Creation<\/h3>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”16px” text_line_height=”1.8em” custom_margin=”0px||0px||false|false” custom_margin_tablet=”0px||0px||false|false” custom_margin_phone=”0px||35px||false|false” custom_margin_last_edited=”on|phone” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]Labore et dolore magnam aliquam quaerat voluptatem ut enim.[\/et_pb_text][\/et_pb_column][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-11.png” _builder_version=”4.25.0″ _module_preset=”default” height=”70px” custom_margin=”0px||43px||false|false” custom_padding=”0px||0px||false|false” filter_opacity=”30%” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”17px” text_line_height=”1.2em” custom_margin=”0px||32px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<p><span>04 .<\/span><\/p>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” header_3_font=”Manrope|700|||||||” header_3_text_align=”left” header_3_text_color=”#FFFFFF” header_3_font_size=”20px” header_3_line_height=”1.2em” custom_margin=”0px||10px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<h3>Video Production<\/h3>\n<p>[\/et_pb_text][et_pb_text _builder_version=”4.25.0″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_font_size=”16px” text_line_height=”1.8em” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]Labore et dolore magnam aliquam quaerat voluptatem ut enim.[\/et_pb_text][\/et_pb_column][\/et_pb_row][\/et_pb_section][et_pb_section fb_built=”1″ custom_padding_last_edited=”on|tablet” _builder_version=”4.25.0″ _module_preset=”default” background_color=”#0f0f0f” background_image=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/agency-71-fgs-15.png” background_size=”custom” background_image_width=”400px” background_position=”bottom_right” background_horizontal_offset=”45px” background_vertical_offset=”-48px” custom_margin=”0px||0px||false|false” custom_padding=”72px||32px||false|false” custom_padding_tablet=”120px||40px||false|false” custom_padding_phone=”90px||0px||false|false” background_last_edited=”on|phone” background_enable_image_phone=”off” custom_css_before=”content: ”;|| background: -webkit-gradient(linear, left bottom, left top, from(rgba(255, 255, 255, 0.01)), to(transparent));|| background: -webkit-linear-gradient(bottom, rgba(255, 255, 255, 0.01), transparent);|| background: -o-linear-gradient(bottom, rgba(255, 255, 255, 0.01), transparent);|| background: linear-gradient(to top, rgba(255, 255, 255, 0.01), transparent);|| -webkit-backdrop-filter: blur(100px);|| backdrop-filter: blur(100px);|| position: absolute;|| top: 0;|| left: 40px;|| bottom: 40px;|| right: 40px;” global_colors_info=”{}” custom_css_before_last_edited=”on|phone” custom_css_before_phone=”display:none;” custom_css_before_tablet=”content: ”;|| background: -webkit-gradient(linear, left bottom, left top, from(rgba(255, 255, 255, 0.01)), to(transparent));|| background: -webkit-linear-gradient(bottom, rgba(255, 255, 255, 0.01), transparent);|| background: -o-linear-gradient(bottom, rgba(255, 255, 255, 0.01), transparent);|| background: linear-gradient(to top, rgba(255, 255, 255, 0.01), transparent);|| -webkit-backdrop-filter: blur(100px);|| backdrop-filter: blur(100px);|| position: absolute;|| top: 0;|| left: 40px;|| bottom: 40px;|| right: 40px;” theme_builder_area=”post_content”][et_pb_row column_structure=”1_4,1_4,1_4,1_4″ use_custom_gutter=”on” gutter_width=”1″ _builder_version=”4.25.0″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||80px||false|false” custom_margin_tablet=”0px||80px||false|false” custom_margin_phone=”0px||70px||false|false” custom_margin_last_edited=”on|phone” custom_padding=”0px||0px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding_tablet=”|0px||50px|false|false” custom_padding_phone=”|0px||0px|false|false” custom_padding_last_edited=”on|tablet” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_image src=”http:\/\/www.cmpfirebrand.com\/wp-content\/uploads\/2024\/11\/CMPFire_brand.png” title_text=”CMPFire_brand” _builder_version=”4.27.2″ _module_preset=”default” width=”55%” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_image][\/et_pb_column][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding=”|0px||0px|false|false” custom_padding_tablet=”|50px||0px|false|false” custom_padding_phone=”|0px||0px|false|false” custom_padding_last_edited=”on|desktop” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_button button_url=”https:\/\/guide.cmpfirebrand.com\/widget\/bookings\/campfire-chat” url_new_window=”on” button_text=”Light Your Fire” button_alignment=”center” _builder_version=”4.27.4″ _module_preset=”default” custom_button=”on” button_text_color=”#FFFFFF” button_bg_color=”#ed9e00″ button_border_radius=”30px” button_font=”Poppins||||||||” button_icon=”||fa||900″ button_icon_color=”#FFFFFF” custom_padding=”10px|36px|10px|36px|true|true” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_button][\/et_pb_column][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding=”|||70px|false|false” custom_padding_tablet=”|||50px|false|false” custom_padding_phone=”|||0px|false|false” custom_padding_last_edited=”on|tablet” global_colors_info=”{}” theme_builder_area=”post_content”][\/et_pb_column][et_pb_column type=”1_4″ _builder_version=”4.25.0″ _module_preset=”default” custom_padding_tablet=”|50px||0px|false|false” custom_padding_phone=”|0px||0px|false|false” custom_padding_last_edited=”on|tablet” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_social_media_follow _builder_version=”4.27.4″ _module_preset=”default” module_alignment=”left” custom_margin=”-6px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_social_media_follow_network social_network=”linkedin” url=”https:\/\/www.linkedin.com\/in\/robinsauve\/” icon_color=”#FFFFFF” _builder_version=”4.27.4″ _module_preset=”default” background_color=”RGBA(255,255,255,0)” background_enable_color=”on” custom_margin=”0px||0px||false|false” custom_padding=”3px|3px|3px|3px|false|false” border_radii=”on|50%|50%|50%|50%” border_width_all=”1px” border_color_all=”rgba(255,255,255,0.1)” global_colors_info=”{}” theme_builder_area=”post_content” follow_button=”off” url_new_window=”on”]linkedin[\/et_pb_social_media_follow_network][et_pb_social_media_follow_network social_network=”instagram” url=”https:\/\/www.instagram.com\/bamboobranding\/” icon_color=”#FFFFFF” use_icon_font_size=”on” _builder_version=”4.27.4″ _module_preset=”default” background_color=”RGBA(255,255,255,0)” background_enable_color=”on” custom_margin=”0px||0px||false|false” custom_padding=”3px|3px|3px|3px|false|false” border_radii=”on|50%|50%|50%|50%” border_width_all=”1px” border_color_all=”rgba(255,255,255,0.1)” global_colors_info=”{}” theme_builder_area=”post_content” follow_button=”off” url_new_window=”on”]instagram[\/et_pb_social_media_follow_network][\/et_pb_social_media_follow][\/et_pb_column][\/et_pb_row][et_pb_row _builder_version=”4.25.0″ _module_preset=”default” width=”90%” max_width=”1290px” custom_margin=”0px||0px||false|false” custom_padding=”30px||30px||false|false” animation_style=”fade” animation_delay=”500ms” animation_speed_curve=”ease” border_width_top=”1px” border_color_top=”rgba(255,255,255,0.14)” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_column type=”4_4″ _builder_version=”4.25.0″ _module_preset=”default” global_colors_info=”{}” theme_builder_area=”post_content”][et_pb_text _builder_version=”4.27.2″ _module_preset=”default” text_font=”Manrope||||||||” text_text_color=”#c6c8c9″ text_line_height=”1.6em” link_font=”||||on||||” link_text_color=”#fd5b38″ text_orientation=”center” custom_margin=”0px||0px||false|false” custom_padding=”0px||0px||false|false” global_colors_info=”{}” theme_builder_area=”post_content”]<\/p>\n<p>\u00a9 2024 BambooBranding. All Rights Reserved.<\/p>\n<p>[\/et_pb_text][\/et_pb_column][\/et_pb_row][\/et_pb_section]<\/p>\n","protected":false},"excerpt":{"rendered":"<p>Imagine having aclear & consistent brand.Portfolio HighlightsNotable WorksVIEW ALL01. Brand Revamp \/ UI-UX DESIGN02. Social Campaign \/ MARKETING03. Website Redesign \/ WEB DEV04. Product Launch \/ ADVERTISING05. Video Production \/ CONTENTKey ServicesPrimary Offerings.VIEW ALL01 .Digital MarketingLabore et dolore magnam aliquam quaerat voluptatem ut enim.02 .Branding StrategyLabore et dolore magnam aliquam quaerat voluptatem ut enim.03 .Content […]<\/p>\n","protected":false},"author":1,"featured_media":0,"parent":0,"menu_order":0,"comment_status":"closed","ping_status":"closed","template":"","meta":{"_et_pb_use_builder":"on","_et_pb_old_content":"","_et_gb_content_width":"","footnotes":""},"class_list":["post-70","page","type-page","status-publish","hentry"],"_links":{"self":[{"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/pages\/70","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/pages"}],"about":[{"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/types\/page"}],"author":[{"embeddable":true,"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/comments?post=70"}],"version-history":[{"count":2,"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/pages\/70\/revisions"}],"predecessor-version":[{"id":73,"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/pages\/70\/revisions\/73"}],"wp:attachment":[{"href":"https:\/\/www.cmpfirebrand.com\/index.php\/wp-json\/wp\/v2\/media?parent=70"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}