Skip to content
Calculation Summary
Unit
Unit Description
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
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
Studio
Default
0
500
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
$2,300
[ ]
0
Duplicate
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
[ ]
5600
Duplicate
2 BR
Default
2
900
22
$455,836
$37,986
22
0
3
$863.32
$1,438.88
$1,726.65
$2,014.43
$2,302.20
$3,000
[ ]
19800
Duplicate
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
[ ]
0
Duplicate
4 BR
Default
4
1400
$0
$0
0
6
$1,112.73
$1,854.55
$2,225.46
$2,596.37
$2,967.28
[ ]
0
Duplicate
Common Space
Default
3000
1
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
0
Duplicate
Studio
Todays OK
0
600
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
0
Duplicate
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
[ ]
12600
Duplicate
2 BR
Todays OK
2
900
4
$82,879
$6,907
4
0
3
$863.32
$1,438.88
$1,726.65
$2,014.43
$2,302.20
[ ]
3600
Duplicate
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
[ ]
11200
Duplicate
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
[ ]
0
Duplicate
Common Space
Todays OK
3700
1
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
0
Duplicate
Studio
Tuesday Project
0
500
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
0
Duplicate
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
[ ]
0
Duplicate
2 BR
Tuesday Project
2
900
$0
$0
0
3
$863.32
$1,438.88
$1,726.65
$2,014.43
$2,302.20
[ ]
0
Duplicate
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
[ ]
0
Duplicate
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
[ ]
0
Duplicate
Common Space
Tuesday Project
3000
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
0
Duplicate
Studio
Tuesday Project
0
500
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
0
Duplicate
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
[ ]
0
Duplicate
2 BR
Tuesday Project
2
900
$0
$0
0
3
$863.32
$1,438.88
$1,726.65
$2,014.43
$2,302.20
[ ]
0
Duplicate
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
[ ]
0
Duplicate
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
[ ]
0
Duplicate
Common Space
Tuesday Project
3000
$0
$0
0
1
$671.48
$1,119.13
$1,342.95
$1,566.77
$1,790.60
[ ]
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
Question Topic List
Equations
Sources Total0
0
Use (budget) Total:0
0
Gap/ Excess: 0
0
Basis: $0
$0
Qualified Basis: $0
$0
Application Fraction:
Construction Debt: 0
0
Permanent Debt: [ ]
[ ]
Construction Sources Total: 0
0
Gross Income (rent): 0
0
Gross Operating Expense: 0
0
Net Operating Income: 0
0
Net Income: 0
0
Debt service Coverage Ratio: [ ]
[ ]
Max Debt Service: 0
0
Unit Count:0
0
Construction Budget: 0
0
Square Feet: 0SF
0
Allowable SF: [ ]
[ ]
Non-Residential Square Feet: 0
0
Project Value: 0
0
Value Multiplier: [ ]
[ ]
Space Multiplier: [ ]
[ ]
Acquisition Cost: 0
0
Debt Payments: 360
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
Budget Category
Category total
Development Budget
$0.00
Operating Expenses
$0.00
Gross Income
$0.00
Unit Count
$0.00
Construction Budget
$0.00
Square Feet
$0.00
Acquisition
$0.00
There are no rows in this table
Value Multiplier
Multiple
user
Project
Button
No results from filter
Construction Total Types
Table Type
Total
$/SF
Direct Inputs
Estimator
There are no rows in this table
Unit # Type
Display Tables
SOurce & Gap Display
Source and Gap Total
Source and Gap Total 2
Source
0
Gap
0
There are no rows in this table
Income vs. Expense Display
Income and Expense
Gross Income Total
Gross Expense Total
0
0
There are no rows in this table
0
Sum
0
Sum
0
Sum
User
Helper Users
User
Project Name
Created on
created?
awesome
10/26/2020, 3:33 PM
Todays OK
10/26/2020, 4:13 PM
Tuesday Project
10/26/2020, 7:08 PM
There are no rows in this table
Project Selector
User
Project Name
Created on
created?
No results from filter
Project
Project
User
Project NO
Default
My Project
Todays OK
Tuesday Project
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.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.