Skip to content

Calculation Summary


Unit
Unit Description
6
Search
Unit Type
Number of bedrooms
SF/ unit /type
30% AMI #
50% AMI #
60% AMI #
70% AMI #
80% AMI #
Market #
Non Residential Count
Rent/ year/ unit type
Rent/ month/ unit type
Total # of Units
Total SF
Assumed Household Size
AMI 30%
AMI 50%
AMI 60%
AMI 70%
AMI 80%
Market
Project
Mulitplier
user
subtotal SF
Residential?
Duplicate
No results from filter
0
Sum
0
Sum
0
Sum
0
Sum
0
Sum
0
Sum
0
Sum
0
Sum
0
Sum
0
Sum
Full View Unit Description
6
Search
Unit Type
Project
Number of bedrooms
SF/ unit /type
30% AMI #
50% AMI #
60% AMI #
70% AMI #
80% AMI #
Market #
Non Residential Count
Rent/ year/ unit type
Rent/ month/ unit type
Total # of Units
Total SF
Assumed Household Size
AMI 30%
AMI 50%
AMI 60%
AMI 70%
AMI 80%
Market
Mulitplier
user
subtotal SF
Residential?
Duplicate
Column 28
1
Studio
Default
0
500
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
$2,300
[  ]
DK
Declan Keefe
0
Duplicate
2
1 BR
Default
1
700
8
$138,132
$11,511
8
0
1.5
$719.44
$1,199.06
$1,438.88
$1,678.69
$1,918.50
$2,700
[  ]
DK
Declan Keefe
5600
Duplicate
3
2 BR
Default
2
900
22
$455,836
$37,986
22
0
3
$863.33
$1,438.88
$1,726.65
$2,014.43
$2,302.20
$3,000
[  ]
DK
Declan Keefe
19800
Duplicate
4
3 BR
Default
3
1100
$0
$0
0
4.5
$997.62
$1,662.70
$1,995.24
$2,327.78
$2,660.32
$0
[  ]
DK
Declan Keefe
0
Duplicate
5
4 BR
Default
4
1400
$0
$0
0
6
$1,112.73
$1,854.55
$2,225.46
$2,596.37
$2,967.28
[  ]
DK
Declan Keefe
0
Duplicate
6
Common Space
Default
3000
1
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
7
Studio
Todays OK
0
600
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
8
1 BR
Todays OK
1
700
18
$310,797
$25,900
18
0
1.5
$719.44
$1,199.06
$1,438.88
$1,678.69
$1,918.50
[  ]
DK
Declan Keefe
12600
Duplicate
9
2 BR
Todays OK
2
900
4
$82,879
$6,907
4
0
3
$863.33
$1,438.88
$1,726.65
$2,014.43
$2,302.20
[  ]
DK
Declan Keefe
3600
Duplicate
10
3 BR
Todays OK
3
1400
8
$191,543
$15,962
8
0
4.5
$997.62
$1,662.70
$1,995.24
$2,327.78
$2,660.32
[  ]
DK
Declan Keefe
11200
Duplicate
11
4 BR
Todays OK
4
1600
$0
$0
0
6
$1,112.73
$1,854.55
$2,225.46
$2,596.37
$2,967.28
[  ]
DK
Declan Keefe
0
Duplicate
12
Common Space
Todays OK
3700
1
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
13
Studio
Tuesday Project
0
500
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
14
1 BR
Tuesday Project
1
700
$0
$0
0
1.5
$719.44
$1,199.06
$1,438.88
$1,678.69
$1,918.50
[  ]
DK
Declan Keefe
0
Duplicate
15
2 BR
Tuesday Project
2
900
$0
$0
0
3
$863.33
$1,438.88
$1,726.65
$2,014.43
$2,302.20
[  ]
DK
Declan Keefe
0
Duplicate
16
3 BR
Tuesday Project
3
1100
$0
$0
0
4.5
$997.62
$1,662.70
$1,995.24
$2,327.78
$2,660.32
[  ]
DK
Declan Keefe
0
Duplicate
17
4 BR
Tuesday Project
4
1400
$0
$0
0
6
$1,112.73
$1,854.55
$2,225.46
$2,596.37
$2,967.28
[  ]
DK
Declan Keefe
0
Duplicate
18
Common Space
Tuesday Project
3000
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
19
Studio
Tuesday Project
0
500
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
20
1 BR
Tuesday Project
1
700
$0
$0
0
1.5
$719.44
$1,199.06
$1,438.88
$1,678.69
$1,918.50
[  ]
DK
Declan Keefe
0
Duplicate
21
2 BR
Tuesday Project
2
900
$0
$0
0
3
$863.33
$1,438.88
$1,726.65
$2,014.43
$2,302.20
[  ]
DK
Declan Keefe
0
Duplicate
22
3 BR
Tuesday Project
3
1100
$0
$0
0
4.5
$997.62
$1,662.70
$1,995.24
$2,327.78
$2,660.32
[  ]
DK
Declan Keefe
0
Duplicate
23
4 BR
Tuesday Project
4
1400
$0
$0
0
6
$1,112.73
$1,854.55
$2,225.46
$2,596.37
$2,967.28
[  ]
DK
Declan Keefe
0
Duplicate
24
Common Space
Tuesday Project
3000
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[  ]
DK
Declan Keefe
0
Duplicate
There are no rows in this table
0
Sum
0
Sum
60
Sum
0
Sum
0
Sum
0
Sum
$1,179,187
Sum
$98,266
Sum
60
Sum
0
Sum
Push Unit buttons
/butt
Challanges
0
Question Topic List
0
Equations
Sources Total
0
Use (budget) Total:
0
Gap/ Excess:
0
Basis:
$0
Qualified Basis:
$0
Application Fraction:
Construction Debt:
0
Permanent Debt:
[  ]
Construction Sources Total:
0
Gross Income (rent):
0
Gross Operating Expense:
0
Net Operating Income:
0
Net Income:
0
Debt service Coverage Ratio:
[ ]
Max Debt Service:
0
Unit Count:
0
Construction Budget:
0
Square Feet:
0
SF
Allowable SF:
[  ]
Non-Residential Square Feet:
0
Project Value:
0
Value Multiplier:
[  ]
Space Multiplier:
[  ]
Acquisition Cost:
0
Debt Payments:
360
interest Permanent Debt:
[  ]
Monthly Permanent Debt Interest Rate=
0
Site SF:
[  ]
Site SF per unit:
Floor Area Ratio:
Total cost of debt (principle and Interest)
0
Debt Service = Loan Amount * Interest Rate / 100 / [1 - (1 + Interest Rate / 100 / 12) (-12 * Loan Term) )]
Given the above numbers, this property's debt service equation would be:
Debt Service = $1,300,000 * 3.5 / 100 / [1 - (1 + 3.5 / 100 / 12) (-12 * 30) ]
Area Median Income:
[  ]


Summary Tables
Calculation Summary Table
0
Search
Budget Category
Category total
1
Development Budget
$0.00
2
Operating Expenses
$0.00
3
Gross Income
$0.00
4
Unit Count
$0.00
5
Construction Budget
$0.00
6
Square Feet
$0.00
7
Acquisition
$0.00
There are no rows in this table
Value Multiplier
0
Search
Multiple
user
Project
Button
No results from filter

Construction Total Types
0
Search
Table Type
Total
1
$/SF
2
Direct Inputs
3
Estimator
There are no rows in this table
Unit # Type
0
Display Tables
SOurce & Gap Display
1
Search
Source and Gap Total
Source and Gap Total 2
1
Source
0
2
Gap
0
There are no rows in this table
Income vs. Expense Display
1
Search
Income and Expense
Gross Income Total
Gross Expense Total
1
0
0
There are no rows in this table
0
Sum
0
Sum
0
Sum

User
Helper Users
2
Search
User
Project Name
Created on
created?
1
MG
Miriam Gee
awesome
10/26/2020, 3:33 PM
2
DK
Declan Keefe
Todays OK
10/26/2020, 4:13 PM
3
DK
Declan Keefe
Tuesday Project
10/26/2020, 7:08 PM
There are no rows in this table
Project Selector
2
Search
User
Project Name
Created on
created?
No results from filter
Project
0
Search
Project
User
1
Project NO
MG
Miriam Gee
2
Default
3
My Project
DK
Declan Keefe
4
Todays OK
DK
Declan Keefe
5
Tuesday Project
DK
Declan Keefe
There are no rows in this table
Add Project
Check Current Project

Current User:
[ ]
Current Project:
[ ]
Duplicate Project:
@Default
Push Buttons
Project Basics Push
Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.