Skip to content
Share
Explore
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
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
[ ]
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
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
[ ]
0
[ ]
0
Area Median Income: [ ]
[ ]
Summary Tables
Calculation Summary Table
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
Multiple
user
Project
Button
No results from filter
Construction Total Types
Table Type
Total
1
$/SF
2
Direct Inputs
3
Estimator
There are no rows in this table
Unit # Type
Display Tables
SOurce & Gap Display
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
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
User
Project Name
Created on
created?
1
awesome
10/26/2020, 3:33 PM
2
Todays OK
10/26/2020, 4:13 PM
3
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
1
Project NO
2
Default
3
My Project
4
Todays OK
5
Tuesday Project
There are no rows in this table
Add Project
Check Current 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.