New Player Owned Town Lot Calculator?

Anyone know of a updated POT calculator with the Municipality size included?
If not I imagine if the old one is still working, one could just use the Metro plus Hamlet to get the number of various type lots you can put down as they combine to be about the same as a Municipality at 102,600. Here is an example build out plan I drew up. This should work, just disregard the over the limits comments until you have the right combo of lots to equal a municipality. Hopefully someone with more talent than I will come along and possibly add in the new pot size?