SiteMap
Page Bottom  
ProCash, an Economic Model for Income Properties

"Base" Views, Forms & Reports

The following links present illustrations of views or reports as they are used in our case studies.

viewtypecase studyviewfile sizecomplexityhelp#comment
Outputs601 Liberty St., Hotel Joint Venture(accounting adjustments) 3137 13 791 
Spring Valley Hotel(accounting adjustments) 3086 19 791 
Tax Credits for Low Income Housing, 11th Edition(sources of financing ii) 3216 23 557 
Belle Glade 72 Units Deal A(accounting adjustments) 3134 24 791 
Tax Credits for Low Income Housing, 11th Edition(sources of financing) 3206 25 555 
Mixed Use Development (Scenario 2-A)(sources of financing ii) 3193 31 557 
Mixed Use Development (Scenario 2-A)(sources of financing) 3182 33 555 
Spring Valley Hotel(sources of financing ii) 3142 34 557 
Tower Point Apartments (demo)(sources of financing ii) 3154 35 557 
Tower Point Apartments (detail)(sources of financing ii) 3153 35 557 
Spring Valley Hotel(sources of financing) 3283 42 555 
Tower Point Apartments (demo)(sources of financing) 3295 43 555 
Tower Point Apartments (detail)(sources of financing) 3294 43 555 
Tax Credits for Low Income Housing, 11th Edition(development cash flow ii) 3881 47 547 
BHP II Limited Partnership : LIHTC(accounting adjustments) 3376 65 791 
Windsong Housing Associates : LIHTC(accounting adjustments) 3383 65 791 
Tax Credits for Low Income Housing, 11th Edition(present value by participant by line item) 3907 70 623 
Mixed Use Development (Scenario 2-A)(development cash flow ii) 3936 72 547 
Tower Point Apartments (demo)(development cash flow ii) 3826 73 547 
Tower Point Apartments (detail)(development cash flow ii) 3942 77 547 
Shelter School Renovation (L&H)(accounting adjustments) 3596 77 791 
601 Liberty St. (office)(accounting adjustments) 3607 81 791 
Spring Valley Hotel(development cash flow ii) 3968 84 547 
Belle Glade 72 Units Deal A(development cash flow iii) 4048 84 548 
St. Lucie Warehouse(sources of financing) 3690 91 555 
St. Lucie Warehouse(present value by participant by line item) 4163 95 623 
Demo Mixed Use Facility(capital replacement) 3502 100 336 
Brandon Villas of Tampa (market housing)(accounting adjustments) 3647 101 791 
Brandon Villas of Tampa (market housing)(sources of financing ii) 3755 128 557 
Turnkey Syndication : LIHTC(accounting adjustments) 3973 131 791 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(accounting adjustments) 3961 131 791 
601 Liberty St., Hotel Joint Venture(present value by participant by line item) 5438 134 623 
601 Liberty St. (office)(capital replacement) 4179 144 336 
601 Liberty St., Hotel Joint Venture(construction interest earned) 4118 149 540 
ABCO Joint Venture (office)(sources of financing) 4540 153 555 
Tax Credits for Low Income Housing, 11th Edition(residual values & iror's) 6058 154 622 
Mixed Use Development (Scenario 2-A)(construction interest earned) 3707 155 540 
ABCO Joint Venture (office)(present value by participant by line item) 6351 156 623 
Mixed Use Development (Scenario 2-A)(present value by participant by line item) 5006 158 623 
St. Lucie Warehouse(sources of financing ii) 3856 163 557 
Brandon Villas of Tampa (market housing)(sources of financing) 3896 168 555 
601 Liberty St., Hotel Joint Venture(sources of financing ii) 4113 168 557 
St. Lucie Warehouse(residual values & iror's) 6086 168 622 
Mixed Use Development (Scenario 2-A)(sources of financing iii) 3921 171 558 
BHP II Limited Partnership : LIHTC(sources of financing ii) 4029 172 557 
Brandon Villas of Tampa (market housing)(construction interest earned) 3849 173 540 
Executive Plaza (Pre-Const., office)(accounting adjustments) 4129 174 791 
Executive Plaza (Under Const., office)(accounting adjustments) 4138 174 791 
601 Liberty St. (office)(sources of financing ii) 4114 175 557 
601 Liberty St., Hotel Joint Venture(sources of financing iii) 4220 175 558 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(sources of financing ii) 4119 177 557 
BHP II Limited Partnership : LIHTC(sources of financing) 3988 180 555 
Belle Glade 72 Units Deal A(present value by participant by line item) 5647 181 623 
601 Liberty St., Hotel Joint Venture(development cash flow iii) 4400 185 548 
Spring Valley Hotel(sources of financing iii) 3970 189 558 
601 Liberty St., Hotel Joint Venture(sources of financing) 4278 192 555 
601 Liberty St. (office)(present value by participant by line item) 6445 193 623 
Tax Credits for Low Income Housing, 11th Edition(basis accounts) 4328 198 793 
601 Liberty St. (office)(sources of financing) 4215 199 555 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(sources of financing) 4165 201 555 
Belle Glade 72 Units Deal A(capital replacement) 4353 203 336 
Spring Valley Hotel(construction interest earned) 3706 203 540 
Brandon Villas of Tampa (market housing)(development cash flow ii) 4209 205 547 
Shopping Center Illustration(sources of financing ii) 4133 207 557 
601 Liberty St. (office)(construction interest earned) 4710 209 540 
Turnkey Syndication : LIHTC(sources of financing ii) 4353 211 557 
Shelter School Renovation (L&H)(sources of financing ii) 4315 211 557 
ABCO Joint Venture (office)(depreciation schedules) 5942 211 730 
St. Lucie Warehouse(basis accounts) 4300 214 793 
ABCO Joint Venture (office)(sources of financing ii) 4581 215 557 
Tower Point Apartments (demo)(present value by participant by line item) 6034 217 623 
Tower Point Apartments (detail)(construction interest earned) 3976 223 540 
Brandon Villas of Tampa (market housing)(sources of financing iii) 4293 223 558 
Executive Plaza (Under Const., office)(present value by participant by line item) 6368 223 623 
Tower Point Apartments (detail)(present value by participant by line item) 6149 226 623 
St. Lucie Warehouse(operations) 4739 227 330 
Tax Credits for Low Income Housing, 11th Edition(sources of financing iii) 4299 227 558 
601 Liberty St. (office)(development cash flow iii) 4679 228 548 
Shelter School Renovation (L&H)(sources of financing) 4304 229 555 
Belle Glade 72 Units Deal A(sources of financing ii) 4485 230 557 
Executive Plaza (Pre-Const., office)(present value by participant by line item) 6485 231 623 
601 Liberty St., Hotel Joint Venture(basis accounts) 4591 232 793 
Shopping Center Illustration(present value by participant by line item) 6005 233 623 
ABCO Joint Venture (office)(basis accounts) 4624 233 793 
Shelter School Renovation (L&H)(construction interest earned) 4211 237 540 
ABCO Joint Venture (office)(residual values & iror's) 7911 241 622 
Shelter School Renovation (L&H)(present value by participant by line item) 6330 243 623 
Tax Credits for Low Income Housing, 11th Edition(depreciation schedules) 5817 243 730 
BHP II Limited Partnership : LIHTC(development cash flow ii) 4588 246 547 
Turnkey Syndication : LIHTC(sources of financing) 4416 247 555 
601 Liberty St. (office)(sources of financing iii) 4853 250 558 
601 Liberty St. (office)(residual values & iror's) 7773 250 622 
Tower Point Apartments (demo)(sources of financing iii) 4287 251 558 
Tower Point Apartments (detail)(sources of financing iii) 4248 251 558 
ABCO Joint Venture (office)(construction interest earned) 6001 252 540 
Spring Valley Hotel(operations) 4272 255 330 
Mixed Use Development (Scenario 2-A)(residual values & iror's) 7420 255 622 
Shelter School Renovation (L&H)(residual values & iror's) 7694 261 622 
601 Liberty St. (office)(basis accounts) 4750 263 793 
Belle Glade 72 Units Deal A(residual values & iror's) 7820 267 622 
Mixed Use Development (Scenario 2-A)(basis accounts) 4496 270 793 
Turnkey Syndication : LIHTC(capital replacement) 5499 273 336 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(capital replacement) 5487 273 336 
Tower Point Apartments (demo)(capital replacement) 5381 273 336 
Tower Point Apartments (detail)(capital replacement) 5344 273 336 
Shopping Center Illustration(residual values & iror's) 7297 274 622 
Demo Mixed Use Facility(detail of investment adjustment) 4566 275 795 
Belle Glade 72 Units Deal A(basis accounts) 4564 279 793 
ABCO Joint Venture (office)(sources of financing iii) 5630 280 558 
Brandon Villas of Tampa (market housing)(present value by participant by line item) 7355 280 623 
Shelter School Renovation (L&H)(basis accounts) 4701 285 793 
Turnkey Syndication : LIHTC(development cash flow ii) 4848 287 547 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(development cash flow ii) 4836 287 547 
St. Lucie Warehouse(depreciation schedules) 6696 288 730 
Tower Point Apartments (detail)(residual values & iror's) 7893 289 622 
Spring Valley Hotel(present value by participant by line item) 6543 289 623 
Belle Glade 72 Units Deal A(construction interest earned) 5155 290 540 
Executive Plaza (Pre-Const., office)(basis accounts) 4714 290 793 
Executive Plaza (Under Const., office)(basis accounts) 4716 291 793 
Spring Valley Hotel(residual values & iror's) 7214 292 622 
Tower Point Apartments (demo)(basis accounts) 4696 294 793 
Windsong Housing Associates : LIHTC(sources of financing) 4607 295 555 
Brandon Villas of Tampa (market housing)(residual values & iror's) 8035 295 622 
Tower Point Apartments (detail)(basis accounts) 4700 295 793 
Tower Point Apartments (demo)(residual values & iror's) 7977 296 622 
Executive Plaza (Pre-Const., office)(residual values & iror's) 8165 297 622 
Spring Valley Hotel(depreciation schedules) 5599 299 730 
Executive Plaza (Under Const., office)(residual values & iror's) 8167 300 622 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(present value by participant by line item) 7617 300 623 
Shopping Center Illustration(basis accounts) 4627 300 793 
Shopping Center Illustration(sources of financing) 4347 303 555 
Belle Glade 72 Units Deal A(sources of financing iii) 4757 305 558 
Brandon Villas of Tampa (market housing)(basis accounts) 4738 306 793 
Demo Mixed Use Facility(basis accounts) 4860 307 793 
Belle Glade 72 Units Deal A(sources of financing) 4533 308 555 
St. Lucie Warehouse(construction interest earned) 5430 311 540 
Windsong Housing Associates : LIHTC(sources of financing ii) 4760 311 557 
Spring Valley Hotel(basis accounts) 4720 312 793 
Windsong Housing Associates : LIHTC(capital replacement) 5655 318 336 
Demo Mixed Use Facility(residual values & iror's) 8902 322 622 
Shelter School Renovation (L&H)(sources of financing iii) 5150 323 558 
Tax Credits for Low Income Housing, 11th Edition(detail of investment adjustment) 4633 323 795 
Demo Mixed Use Facility(sources of financing ii) 5977 324 557 
Windsong Housing Associates : LIHTC(development cash flow ii) 4780 326 547 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(construction interest earned) 4654 327 540 
Shopping Center Illustration(sources of financing iii) 5313 327 558 
Shelter School Renovation (L&H)(development cash flow ii) 4825 329 547 
St. Lucie Warehouse(sources of financing iii) 5781 338 558 
601 Liberty St. (office)(depreciation schedules) 6274 338 730 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(residual values & iror's) 10614 346 622 
Executive Plaza (Pre-Const., office)(debt service schedule) 4678 359 556 
Executive Plaza (Under Const., office)(debt service schedule) 4683 359 556 
601 Liberty St., Hotel Joint Venture(depreciation schedules) 6664 359 730 
Demo Mixed Use Facility(debt service schedule) 4963 360 556 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(basis accounts) 5284 361 793 
Belle Glade 72 Units Deal A(depreciation schedules) 5936 364 730 
Demo Mixed Use Facility(present value by participant by line item) 8694 366 623 
St. Lucie Warehouse(debt service schedule) 6620 368 556 
601 Liberty St., Hotel Joint Venture(detail of investment adjustment) 5355 370 795 
Windsong Housing Associates : LIHTC(present value by participant by line item) 8849 371 623 
BHP II Limited Partnership : LIHTC(capital replacement) 5821 375 336 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(sources of financing iii) 5784 377 558 
Mixed Use Development (Scenario 2-A)(depreciation schedules) 6358 377 730 
Mixed Use Development (Scenario 2-A)(detail of investment adjustment) 4817 379 795 
Tower Point Apartments (demo)(depreciation schedules) 6400 384 730 
Turnkey Syndication : LIHTC(present value by participant by line item) 9150 391 623 
Turnkey Syndication : LIHTC(construction interest earned) 4808 395 540 
601 Liberty St. (office)(debt service schedule) 5360 395 556 
Shopping Center Illustration(capital replacement) 6208 400 336 
Brandon Villas of Tampa (market housing)(depreciation schedules) 5497 402 730 
Windsong Housing Associates : LIHTC(construction interest earned) 4895 403 540 
Executive Plaza (Pre-Const., office)(depreciation schedules) 6011 403 730 
Executive Plaza (Under Const., office)(depreciation schedules) 6016 403 730 
Demo Mixed Use Facility(construction interest earned) 6384 407 540 
Shopping Center Illustration(development cash flow ii) 4714 419 547 
Demo Mixed Use Facility(development cash flow iii) 4735 419 548 
601 Liberty St., Hotel Joint Venture(development cash flow ii) 5120 420 547 
Turnkey Syndication : LIHTC(residual values & iror's) 12245 423 622 
Demo Mixed Use Facility(operating reserve & excess financing) 4722 430 792 
Mixed Use Development (Scenario 2-A)(operating accounts for bridge/const. loan) 6434 430 794 
601 Liberty St. (office)(development cash flow ii) 5260 442 547 
Turnkey Syndication : LIHTC(basis accounts) 6897 453 793 
Turnkey Syndication : LIHTC(sources of financing iii) 6194 458 558 
Turnkey Syndication : LIHTC(depreciation schedules) 7288 458 730 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(depreciation schedules) 7276 458 730 
Windsong Housing Associates : LIHTC(residual values & iror's) 13069 463 622 
Tax Credits for Low Income Housing, 11th Edition(operating accounts for bridge/const. loan) 7264 470 794 
Mixed Use Development (Scenario 2-A)(operating reserve & excess financing) 4853 473 792 
Belle Glade 72 Units Deal A(detail of investment adjustment) 5258 473 795 
BHP II Limited Partnership : LIHTC(present value by participant by line item) 11136 478 623 
BHP II Limited Partnership : LIHTC(construction interest earned) 5580 479 540 
Belle Glade 72 Units Deal A(operating reserve & excess financing) 4730 479 792 
Demo Mixed Use Facility(sources of financing iii) 6778 480 558 
Shelter School Renovation (L&H)(operations) 6461 482 330 
Brandon Villas of Tampa (market housing)(development cash flow iii) 5060 486 548 
Mixed Use Development (Scenario 2-A)(development cash flow iii) 5043 487 548 
Tower Point Apartments (demo)(detail of investment adjustment) 5010 489 795 
Mixed Use Development (Scenario 2-A)(debt service schedule) 6392 494 556 
Tax Credits for Low Income Housing, 11th Edition(detail of present value) 6842 496 624 
ABCO Joint Venture (office)(operations) 7053 497 330 
Brandon Villas of Tampa (market housing)(debt service schedule) 7134 497 556 
Spring Valley Hotel(debt service schedule) 6482 498 556 
Executive Plaza (Pre-Const., office)(development cash flow iii) 5763 502 548 
Executive Plaza (Under Const., office)(development cash flow iii) 5768 502 548 
BHP II Limited Partnership : LIHTC(basis accounts) 6512 503 793 
Windsong Housing Associates : LIHTC(basis accounts) 6753 507 793 
Demo Mixed Use Facility(sources of financing) 6083 508 555 
Brandon Villas of Tampa (market housing)(detail of investment adjustment) 5810 510 795 
Shopping Center Illustration(detail of investment adjustment) 6218 513 795 
St. Lucie Warehouse(tax liability on residual values) 5595 515 752 
Shopping Center Illustration(depreciation schedules) 7815 516 730 
St. Lucie Warehouse(development cash flow ii) 5921 519 547 
Belle Glade 72 Units Deal A(debt service schedule) 6721 521 556 
Windsong Housing Associates : LIHTC(sources of financing iii) 6416 522 558 
Tax Credits for Low Income Housing, 11th Edition(tax liability on residual values) 5845 522 752 
601 Liberty St. (office)(detail of investment adjustment) 5611 525 795 
Tax Credits for Low Income Housing, 11th Edition(operations) 7279 532 330 
Tax Credits for Low Income Housing, 11th Edition(debt service schedule) 7235 532 556 
Belle Glade 72 Units Deal A(development cash flow ii) 6869 548 547 
ABCO Joint Venture (office)(tax liability on residual values) 6304 549 752 
Demo Mixed Use Facility(depreciation schedules) 6729 550 730 
601 Liberty St. (office)(operating reserve & excess financing) 5116 551 792 
601 Liberty St., Hotel Joint Venture(debt service schedule) 7243 553 556 
Windsong Housing Associates : LIHTC(depreciation schedules) 7713 553 730 
Spring Valley Hotel(development cash flow iii) 5325 559 548 
BHP II Limited Partnership : LIHTC(sources of financing iii) 6191 562 558 
Spring Valley Hotel(detail of investment adjustment) 5559 563 795 
Shelter School Renovation (L&H)(depreciation schedules) 7706 565 730 
601 Liberty St. (office)(tax liability on residual values) 6014 567 752 
Executive Plaza (Under Const., office)(operating reserve & excess financing) 6805 567 792 
601 Liberty St., Hotel Joint Venture(tax liability on residual values) 6337 580 752 
Spring Valley Hotel(operating accounts for bridge/const. loan) 7057 581 794 
Tower Point Apartments (detail)(depreciation schedules) 8361 590 730 
St. Lucie Warehouse(operating accounts for bridge/const. loan) 7806 591 794 
Demo Mixed Use Facility(reconciliation project/distributed cash) 5937 595 796 
Shelter School Renovation (L&H)(tax liability on residual values) 5988 596 752 
Executive Plaza (Pre-Const., office)(operating reserve & excess financing) 7037 606 792 
ABCO Joint Venture (office)(debt service schedule) 7650 613 556 
601 Liberty St. (office)(operations) 6560 614 330 
Demo Mixed Use Facility(tax liability on residual values) 6233 619 752 
Shelter School Renovation (L&H)(detail of investment adjustment) 7132 619 795 
Tax Credits for Low Income Housing, 11th Edition(development cash flow iii) 5160 623 548 
Executive Plaza (Pre-Const., office)(tax liability on residual values) 6188 627 752 
Executive Plaza (Under Const., office)(tax liability on residual values) 6190 627 752 
Brandon Villas of Tampa (market housing)(operating reserve & excess financing) 7679 627 792 
Shelter School Renovation (L&H)(operating accounts for bridge/const. loan) 8599 629 794 
Tower Point Apartments (detail)(detail of investment adjustment) 5518 631 795 
Shopping Center Illustration(tax liability on residual values) 6040 638 752 
Tax Credits for Low Income Housing, 11th Edition(taxable income) 8071 640 751 
Mixed Use Development (Scenario 2-A)(tax liability on residual values) 6186 643 752 
Mixed Use Development (Scenario 2-A)(development cash flow) 5615 647 546 
Belle Glade 72 Units Deal A(tax liability on residual values) 7919 647 752 
Tower Point Apartments (demo)(tax liability on residual values) 6347 650 752 
Tower Point Apartments (detail)(tax liability on residual values) 6343 653 752 
Mixed Use Development (Scenario 2-A)(reconciliation project/distributed cash) 7341 655 796 
Spring Valley Hotel(taxable income) 7644 657 751 
Shelter School Renovation (L&H)(debt service schedule) 7351 659 556 
ABCO Joint Venture (office)(development cash flow ii) 9008 660 547 
St. Lucie Warehouse(taxable income) 8657 664 751 
Spring Valley Hotel(tax liability on residual values) 6168 664 752 
Brandon Villas of Tampa (market housing)(tax liability on residual values) 6364 668 752 
Brandon Villas of Tampa (market housing)(operating accounts for bridge/const. loan) 8627 672 794 
St. Lucie Warehouse(detail of present value) 7780 674 624 
601 Liberty St., Hotel Joint Venture(operating reserve & excess financing) 6660 675 792 
Executive Plaza (Under Const., office)(detail of investment adjustment) 7866 676 795 
Tower Point Apartments (demo)(development cash flow iii) 6525 677 548 
Tower Point Apartments (detail)(operating reserve & excess financing) 6505 681 792 
Shelter School Renovation (L&H)(development cash flow iii) 6953 685 548 
Executive Plaza (Pre-Const., office)(detail of investment adjustment) 7922 685 795 
Belle Glade 72 Units Deal A(reconciliation project/distributed cash) 7582 689 796 
601 Liberty St. (office)(reconciliation project/distributed cash) 6723 692 796 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(operating reserve & excess financing) 7160 696 792 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(tax liability on residual values) 8227 697 752 
Turnkey Syndication : LIHTC(operating accounts for bridge/const. loan) 9167 697 794 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(operating accounts for bridge/const. loan) 9155 697 794 
Tower Point Apartments (detail)(development cash flow iii) 5431 703 548 
Turnkey Syndication : LIHTC(operating reserve & excess financing) 7214 703 792 
Windsong Housing Associates : LIHTC(development cash flow iii) 6919 713 548 
Executive Plaza (Under Const., office)(reconciliation project/distributed cash) 7717 714 796 
ABCO Joint Venture (office)(detail of investment adjustment) 7876 715 795 
Mixed Use Development (Scenario 2-A)(taxable income) 8352 716 751 
Spring Valley Hotel(development cash flow) 5835 719 546 
601 Liberty St., Hotel Joint Venture(development cash flow) 6358 724 546 
St. Lucie Warehouse(detail of investment adjustment) 8166 731 795 
Brandon Villas of Tampa (market housing)(development cash flow) 6103 732 546 
Windsong Housing Associates : LIHTC(detail of investment adjustment) 7751 734 795 
Spring Valley Hotel(reconciliation project/distributed cash) 6404 735 796 
ABCO Joint Venture (office)(taxable income) 9329 737 751 
Belle Glade 72 Units Deal A(operations) 7944 741 330 
Tower Point Apartments (demo)(operating reserve & excess financing) 7002 741 792 
Executive Plaza (Pre-Const., office)(reconciliation project/distributed cash) 7930 744 796 
Executive Plaza (Pre-Const., office)(operations) 8322 747 330 
Executive Plaza (Under Const., office)(operations) 8331 748 330 
Spring Valley Hotel(operating reserve & excess financing) 7740 748 792 
Mixed Use Development (Scenario 2-A)(total cash flow by participant) 7998 751 625 
Windsong Housing Associates : LIHTC(operating reserve & excess financing) 7134 756 792 
601 Liberty St. (office)(taxable income) 9641 757 751 
Tax Credits for Low Income Housing, 11th Edition(reconciliation project/distributed cash) 7925 760 796 
601 Liberty St., Hotel Joint Venture(taxable income) 8998 762 751 
Turnkey Syndication : LIHTC(development cash flow iii) 7533 768 548 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(development cash flow iii) 7521 768 548 
Shelter School Renovation (L&H)(operating reserve & excess financing) 7401 773 792 
Executive Plaza (Pre-Const., office)(taxable income) 8940 780 751 
Executive Plaza (Under Const., office)(taxable income) 8947 780 751 
Belle Glade 72 Units Deal A(taxable income) 9194 780 751 
Demo Mixed Use Facility(total cash flow by participant) 7736 784 625 
Brandon Villas of Tampa (market housing)(reconciliation project/distributed cash) 7230 786 796 
601 Liberty St., Hotel Joint Venture(reconciliation project/distributed cash) 8186 792 796 
Tower Point Apartments (demo)(operating accounts for bridge/const. loan) 9756 797 794 
Tower Point Apartments (detail)(operating accounts for bridge/const. loan) 9717 797 794 
Belle Glade 72 Units Deal A(total cash flow by participant) 8633 803 625 
Tax Credits for Low Income Housing, 11th Edition(total cash flow by participant) 9213 809 625 
Shopping Center Illustration(development cash flow iii) 7402 816 548 
BHP II Limited Partnership : LIHTC(development cash flow iii) 7696 822 548 
Turnkey Syndication : LIHTC(tax liability on residual values) 8754 832 752 
Tax Credits for Low Income Housing, 11th Edition(development cash flow) 5643 837 546 
601 Liberty St. (office)(total cash flow by participant) 8584 837 625 
Windsong Housing Associates : LIHTC(operating accounts for bridge/const. loan) 10476 838 794 
ABCO Joint Venture (office)(development cash flow iii) 7624 839 548 
Tax Credits for Low Income Housing, 11th Edition(cash flow by participant) 10006 841 621 
Brandon Villas of Tampa (market housing)(taxable income) 9576 842 751 
Demo Mixed Use Facility(taxable income) 8046 844 751 
601 Liberty St. (office)(development cash flow) 9319 845 546 
ABCO Joint Venture (office)(operating reserve & excess financing) 7494 847 792 
BHP II Limited Partnership : LIHTC(depreciation schedules) 10311 853 730 
BHP II Limited Partnership : LIHTC(detail of investment adjustment) 7894 866 795 
Turnkey Syndication : LIHTC(operations) 8983 871 330 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(operations) 8971 871 330 
BHP II Limited Partnership : LIHTC(operating reserve & excess financing) 8585 872 792 
St. Lucie Warehouse(operating reserve & excess financing) 7790 891 792 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(detail of investment adjustment) 8991 891 795 
Demo Mixed Use Facility(development cash flow ii) 8014 899 547 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(debt service schedule) 9599 899 556 
Executive Plaza (Under Const., office)(total cash flow by participant) 9397 906 625 
Brandon Villas of Tampa (market housing)(total cash flow by participant) 9754 909 625 
Turnkey Syndication : LIHTC(debt service schedule) 9611 912 556 
Executive Plaza (Pre-Const., office)(total cash flow by participant) 9423 914 625 
Shopping Center Illustration(operating reserve & excess financing) 7261 916 792 
Windsong Housing Associates : LIHTC(tax liability on residual values) 8792 926 752 
Tower Point Apartments (detail)(development cash flow) 6026 929 546 
Tower Point Apartments (demo)(development cash flow) 7475 931 546 
St. Lucie Warehouse(development cash flow iii) 8454 934 548 
Executive Plaza (Pre-Const., office)(sources of financing ii) 12025 938 557 
Executive Plaza (Under Const., office)(sources of financing ii) 12028 938 557 
Turnkey Syndication : LIHTC(detail of investment adjustment) 9290 938 795 
Spring Valley Hotel(total cash flow by participant) 9286 948 625 
Tower Point Apartments (demo)(reconciliation project/distributed cash) 8487 949 796 
Shelter School Renovation (L&H)(reconciliation project/distributed cash) 8586 949 796 
BHP II Limited Partnership : LIHTC(tax liability on residual values) 8735 953 752 
Tower Point Apartments (detail)(reconciliation project/distributed cash) 8532 959 796 
601 Liberty St., Hotel Joint Venture(detail of present value) 11253 961 624 
601 Liberty St., Hotel Joint Venture(total cash flow by participant) 11150 963 625 
Windsong Housing Associates : LIHTC(debt service schedule) 10084 988 556 
Demo Mixed Use Facility(operations) 9049 995 330 
St. Lucie Warehouse(reconciliation project/distributed cash) 9262 998 796 
Mixed Use Development (Scenario 2-A)(operations) 9256 1002 330 
St. Lucie Warehouse(total cash flow by participant) 9880 1022 625 
Tower Point Apartments (demo)(debt service schedule) 10451 1029 556 
Tower Point Apartments (detail)(debt service schedule) 10414 1029 556 
Tower Point Apartments (demo)(taxable income) 10150 1032 751 
Belle Glade 72 Units Deal A(development cash flow) 10150 1057 546 
Executive Plaza (Under Const., office)(sources of financing iii) 12601 1060 558 
BHP II Limited Partnership : LIHTC(operating accounts for bridge/const. loan) 11283 1074 794 
ABCO Joint Venture (office)(detail of present value) 14227 1079 624 
Shopping Center Illustration(debt service schedule) 9881 1081 556 
ABCO Joint Venture (office)(reconciliation project/distributed cash) 9252 1082 796 
Demo Mixed Use Facility(operating cash flow) 10850 1084 330 
Executive Plaza (Pre-Const., office)(sources of financing) 11964 1088 555 
Executive Plaza (Under Const., office)(sources of financing) 11967 1088 555 
Executive Plaza (Pre-Const., office)(sources of financing iii) 12737 1092 558 
Turnkey Syndication : LIHTC(development cash flow) 9416 1103 546 
Shelter School Renovation (L&H)(development cash flow) 8953 1104 546 
BHP II Limited Partnership : LIHTC(development cash flow) 8778 1110 546 
Windsong Housing Associates : LIHTC(development cash flow) 8808 1110 546 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(development cash flow) 9441 1110 546 
Mixed Use Development (Scenario 2-A)(detail of present value) 9685 1112 624 
Mixed Use Development (Scenario 2-A)(cash flow by participant) 11009 1124 621 
Turnkey Syndication : LIHTC(reconciliation project/distributed cash) 9745 1134 796 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(reconciliation project/distributed cash) 9733 1134 796 
Shopping Center Illustration(development cash flow) 8422 1137 546 
ABCO Joint Venture (office)(development cash flow) 14167 1147 546 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(taxable income) 11304 1148 751 
ABCO Joint Venture (office)(total cash flow by participant) 12892 1150 625 
Shelter School Renovation (L&H)(taxable income) 11021 1162 751 
St. Lucie Warehouse(cash flow by participant) 11583 1216 621 
Shopping Center Illustration(operating accounts for bridge/const. loan) 12889 1220 794 
Windsong Housing Associates : LIHTC(taxable income) 11759 1243 751 
Turnkey Syndication : LIHTC(taxable income) 11942 1254 751 
St. Lucie Warehouse(development cash flow) 10408 1269 546 
Windsong Housing Associates : LIHTC(reconciliation project/distributed cash) 10483 1272 796 
Brandon Villas of Tampa (market housing)(operating cash flow) 11709 1273 330 
Belle Glade 72 Units Deal A(detail of present value) 11947 1282 624 
Tower Point Apartments (detail)(taxable income) 12217 1282 751 
601 Liberty St., Hotel Joint Venture(operations) 12220 1298 330 
Turnkey Syndication : LIHTC(total cash flow by participant) 12285 1308 625 
Shelter School Renovation (L&H)(total cash flow by participant) 11786 1312 625 
601 Liberty St. (office)(operating cash flow) 13286 1314 330 
Executive Plaza (Under Const., office)(operating cash flow) 11864 1322 330 
Tower Point Apartments (demo)(operations) 11482 1335 330 
601 Liberty St. (office)(detail of present value) 14159 1344 624 
Executive Plaza (Pre-Const., office)(operating cash flow) 11974 1351 330 
Mixed Use Development (Scenario 2-A)(operating cash flow) 11817 1367 330 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(total cash flow by participant) 12419 1371 625 
Tower Point Apartments (demo)(total cash flow by participant) 12702 1378 625 
Tower Point Apartments (detail)(total cash flow by participant) 12703 1379 625 
Tax Credits for Low Income Housing, 11th Edition(operating cash flow) 13441 1389 330 
Spring Valley Hotel(operating cash flow) 11691 1400 330 
Shopping Center Illustration(operations) 12168 1427 330 
Shopping Center Illustration(reconciliation project/distributed cash) 11617 1427 796 
Belle Glade 72 Units Deal A(operating cash flow) 12963 1440 330 
Belle Glade 72 Units Deal A(cash flow by participant) 14049 1452 621 
Executive Plaza (Pre-Const., office)(construction interest earned) 14995 1481 540 
Executive Plaza (Under Const., office)(construction interest earned) 15030 1481 540 
Shopping Center Illustration(taxable income) 13178 1481 751 
Windsong Housing Associates : LIHTC(total cash flow by participant) 13478 1512 625 
601 Liberty St., Hotel Joint Venture(operating cash flow) 14226 1522 330 
Tower Point Apartments (demo)(detail of present value) 13376 1522 624 
Tower Point Apartments (detail)(detail of present value) 13754 1577 624 
Demo Mixed Use Facility(development cash flow) 14347 1582 546 
Shopping Center Illustration(total cash flow by participant) 12941 1589 625 
Executive Plaza (Under Const., office)(detail of present value) 14190 1591 624 
BHP II Limited Partnership : LIHTC(total cash flow by participant) 13886 1627 625 
Executive Plaza (Pre-Const., office)(detail of present value) 14529 1637 624 
Shopping Center Illustration(detail of present value) 13228 1642 624 
St. Lucie Warehouse(operating cash flow) 14956 1676 330 
601 Liberty St. (office)(cash flow by participant) 17331 1682 621 
601 Liberty St., Hotel Joint Venture(cash flow by participant) 16737 1693 621 
Shelter School Renovation (L&H)(detail of present value) 14574 1704 624 
Demo Mixed Use Facility(project cash flow) 16678 1712 520 
Brandon Villas of Tampa (market housing)(operations) 17226 1727 330 
Executive Plaza (Under Const., office)(cash flow by participant) 16854 1731 621 
ABCO Joint Venture (office)(operating cash flow) 16435 1747 330 
BHP II Limited Partnership : LIHTC(debt service schedule) 14585 1759 556 
Executive Plaza (Pre-Const., office)(cash flow by participant) 17220 1787 621 
BHP II Limited Partnership : LIHTC(reconciliation project/distributed cash) 12353 1874 796 
Brandon Villas of Tampa (market housing)(detail of present value) 17119 1962 624 
Shelter School Renovation (L&H)(operating cash flow) 18368 1980 330 
601 Liberty St., Hotel Joint Venture(residual values & iror's) 23613 1995 622 
Spring Valley Hotel(detail of present value) 15446 1997 624 
Brandon Villas of Tampa (market housing)(project cash flow) 18122 2004 520 
BHP II Limited Partnership : LIHTC(taxable income) 17104 2008 751 
Mixed Use Development (Scenario 2-A)(project cash flow) 17281 2012 520 
Brandon Villas of Tampa (market housing)(cash flow by participant) 20603 2055 621 
601 Liberty St. (office)(project cash flow) 19514 2063 520 
Spring Valley Hotel(cash flow by participant) 17064 2063 621 
Windsong Housing Associates : LIHTC(operations) 17013 2067 330 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(detail of present value) 17183 2082 624 
Belle Glade 72 Units Deal A(project cash flow) 18892 2143 520 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(operating cash flow) 16746 2144 330 
Tower Point Apartments (detail)(operating cash flow) 19190 2163 330 
Tower Point Apartments (demo)(operating cash flow) 19219 2166 330 
Windsong Housing Associates : LIHTC(operating cash flow) 19732 2184 330 
Tax Credits for Low Income Housing, 11th Edition(project cash flow) 18826 2204 520 
Executive Plaza (Under Const., office)(project cash flow) 19087 2208 520 
Turnkey Syndication : LIHTC(operating cash flow) 17357 2215 330 
Demo Mixed Use Facility(cash flow by participant) 21003 2215 621 
Spring Valley Hotel(project cash flow) 18158 2223 520 
Executive Plaza (Pre-Const., office)(project cash flow) 19222 2231 520 
BHP II Limited Partnership : LIHTC(operations) 20050 2322 330 
Tower Point Apartments (detail)(operations) 17927 2358 330 
601 Liberty St., Hotel Joint Venture(project cash flow) 20963 2395 520 
BHP II Limited Partnership : LIHTC(residual values & iror's) 23169 2435 622 
ABCO Joint Venture (office)(cash flow by participant) 22713 2443 621 
Tower Point Apartments (demo)(cash flow by participant) 21391 2515 621 
Demo Mixed Use Facility(detail of present value) 21890 2527 624 
Tower Point Apartments (detail)(cash flow by participant) 21602 2552 621 
Executive Plaza (Pre-Const., office)(development cash flow ii) 19023 2571 547 
Executive Plaza (Under Const., office)(development cash flow ii) 19058 2572 547 
Windsong Housing Associates : LIHTC(detail of present value) 20010 2575 624 
BHP II Limited Partnership : LIHTC(operating cash flow) 20806 2617 330 
Turnkey Syndication : LIHTC(detail of present value) 23055 2716 624 
Shelter School Renovation (L&H)(cash flow by participant) 21201 2726 621 
St. Lucie Warehouse(project cash flow) 21645 2783 520 
ABCO Joint Venture (office)(project cash flow) 24362 2871 520 
Shelter School Renovation (L&H)(project cash flow) 22490 3002 520 
Shopping Center Illustration(cash flow by participant) 27430 3019 621 
Tower Point Apartments (demo)(project cash flow) 27254 3135 520 
Tower Point Apartments (detail)(project cash flow) 27556 3176 520 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(project cash flow) 24245 3245 520 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(cash flow by participant) 24748 3270 621 
Shopping Center Illustration(operating cash flow) 25860 3279 330 
Windsong Housing Associates : LIHTC(project cash flow) 28329 3290 520 
BHP II Limited Partnership : LIHTC(detail of present value) 33714 3330 624 
Turnkey Syndication : LIHTC(project cash flow) 25015 3339 520 
BHP II Limited Partnership : LIHTC(project cash flow) 29296 3839 520 
Windsong Housing Associates : LIHTC(cash flow by participant) 31636 4303 621 
Turnkey Syndication : LIHTC(cash flow by participant) 32122 4372 621 
Shopping Center Illustration(project cash flow) 35145 4401 520 
Executive Plaza (Pre-Const., office)(development cash flow) 32730 4733 546 
Executive Plaza (Under Const., office)(development cash flow) 32841 4740 546 
BHP II Limited Partnership : LIHTC(cash flow by participant) 43432 5167 621 

horizontal line
to home page e-mail Page Top