RESONANTPROFORMA
v2.305.0.0 · 26-0613
Cedar Grove Apartments·v
SCN
MS auth not configured
InputPulldownDerivedRead-onlyProgrammaticAuto-fillOverriddenTCAC AppDisabledAnswer
Sources − Uses0feasible
Debt Coverage Ratio1.150≥ 1.15
Tiebreaker22.162%rank 4 of 7 · At-Risk
Win Probability50% / 70%base / best · cutoff 0.2216
Deferred Developer Fee1.52MMno escape valve
DealDashboardInputsRent RollOperating ExpensesDebt ExecutionNOICosts & BasisTimelineInvestor IRR9% ApplicationPoints SystemTiebreakerCompetition
Round
Set-aside
Region
Your TB
Pool · winners · field
3.45MM · 4 · 64
Best case
70%
HCD stragglers withdraw
Base case
50%
Current field
Worst case
5%
+2 phantom top-tier entrants
Rank in set-aside
#4 of 7
Cutoff TB to win
0.2216
Beats / beaten by
3 / 3
Deal wins?
YES (At-Risk)
TB Gap Analysis
Your TB: 0.2216 · Rank 4 of 7
To reach rankNeed TBΔ from current
#10.7249+0.5033
#20.3802+0.1586
#30.2887+0.0671
Set-aside cascade · §10315
#PoolAuthorityRankCutoff TBPool $Outcome
1At-Risk§103154 / 70.22163,446,971Funded
Rural subordination is live in this At-Risk field. §10315(d) admits a rural project to At-Risk only “if credits remain after awarding all eligible non-rural projects”. This flag is a proxy: it fires when any non-rural At-Risk filer is active, which is a weaker test than credits actually remaining, so treat it as an early warning rather than the rule.
§10315 grants no onward set-aside from this pool.
The 10315(i) geographic apportionment is a separate competition rather than a fall-through, and for a rural project 10315(c) and (d) open it only where the region "has had no other Eligible Projects for reservation within the current calendar year", and then only in the last round of the year. The field data carries neither condition, so the hop is not simulated.
#App / ProjectPtsTBΔ vs dealFed creditRegionStatusActive
1
The Chestnut Apartments
CA-26-111 · Carlsbad
1090.7248+0.5032794kSan DiegoNew
2
Fair Oaks Apartments
CA-26-085 · San Francisco
1090.3801+0.15851.32MMSan FranciscoNew
3
The Metropolitan
CA-26-119 · South San Francisco
1090.2886+0.06701.27MMSouth and West BayNew
4
Cedar Grove Apartments
LIVE-DEAL
1090.22161.85MMCentral ValleyYour dealYOU
5
Scherer Park
CA-26-122 · Long Beach
1090.2205-0.00112.00MMBalance of Los AngelesNew
6
Villas at Parkside
CA-26-098 · Turlock
1090.1615-0.06022.49MMCentral ValleyNew
7
Watts Dream Homes
CA-26-069 · Los Angeles
1090.1437-0.07801.84MMBalance of Los AngelesNew
Resonant Proforma v2.305.0.0 · 26-0613 · feasibility + competitiveness, simultaneouslyAuto-saves to localStorage on every change
ƒClick any computed value to see its formula, inputs, and dependents. Toggle ↳ Arrows to overlay precedent/dependent connections.