SiteMap
Page Bottom  
ProCash, an Economic Model for Income Properties

Input Arrays

The following links present illustrations of input arrays used in our case studies.

viewtypecase studyviewfile sizecomplexityhelp#comment
Inputs601 Liberty St. (office)(miscellaneous inputs) 2524 1 142 
ABCO Joint Venture (office)(miscellaneous inputs) 2492 2 142 
Executive Plaza (Pre-Const., office)(miscellaneous inputs) 2510 2 142 
Executive Plaza (Under Const., office)(miscellaneous inputs) 2512 2 142 
Belle Glade 72 Units Deal A(miscellaneous inputs) 2501 2 142 
Demo Mixed Use Facility(miscellaneous inputs) 2497 2 142 
Shelter School Renovation (L&H)(miscellaneous inputs) 2495 4 142 
Tax Credits for Low Income Housing, 11th Edition(simple inputs ii) 2479 5 142 
Tax Credits for Low Income Housing, 11th Edition(miscellaneous inputs) 2479 5 142 
ABCO Joint Venture (office)(depreciation) 2834 6 730probably not needed, default assumption should suffice
Tower Point Apartments (demo)(simple inputs ii) 2495 6 142 
Tower Point Apartments (detail)(simple inputs ii) 2497 6 142 
Tower Point Apartments (demo)(miscellaneous inputs) 2495 6 142 
Tower Point Apartments (detail)(miscellaneous inputs) 2497 6 142 
Spring Valley Hotel(miscellaneous inputs) 2588 9 142 
601 Liberty St., Hotel Joint Venture(miscellaneous inputs) 2969 13 142 
Belle Glade 72 Units Deal A(financing fees) 3159 17 580 
Executive Plaza (Under Const., office)(construction financing) 3059 20 542 
Spring Valley Hotel(preferred return) 3411 20 625 
St. Lucie Warehouse(miscellaneous inputs) 3194 20 142 
601 Liberty St., Hotel Joint Venture(residual values) 2975 21 531 
Brandon Villas of Tampa (market housing)(mortgages) 3332 22 553 
BHP II Limited Partnership : LIHTC(equity schedule) 2886 26 624 
St. Lucie Warehouse(mortgages) 3583 27 553 
St. Lucie Warehouse(simple inputs ii) 3194 27 142 
BHP II Limited Partnership : LIHTC(residual values) 2927 31 531 
Shelter School Renovation (L&H)(variances) 3438 33 710 
Shelter School Renovation (L&H)(variances that can be used for any line item) 3438 33 710 
601 Liberty St. (office)(financing fees) 3404 36 580 
601 Liberty St. (office)(simple inputs ii) 2524 37 142 
Shelter School Renovation (L&H)(unit mix) 3377 38 339 
ABCO Joint Venture (office)(simple inputs ii) 2492 38 142 
Executive Plaza (Pre-Const., office)(simple inputs ii) 2510 38 142 
Executive Plaza (Under Const., office)(simple inputs ii) 2512 38 142 
Belle Glade 72 Units Deal A(simple inputs ii) 2501 38 142 
Demo Mixed Use Facility(simple inputs ii) 2497 38 142 
Windsong Housing Associates : LIHTC(capital replacement) 3445 40 336 
Shelter School Renovation (L&H)(simple inputs ii) 2495 40 142 
Belle Glade 72 Units Deal A(construction financing) 3193 45 542 
601 Liberty St. (office)(tax credits) 3982 45 760 
Spring Valley Hotel(simple inputs ii) 2588 45 142 
Spring Valley Hotel(equity schedule) 3117 47 624 
Turnkey Syndication : LIHTC(unit mix) 3689 53 339 
601 Liberty St., Hotel Joint Venture(simple inputs ii) 2969 53 142 
BHP II Limited Partnership : LIHTC(capital replacement) 3673 55 336 
Demo Mixed Use Facility(preferred return) 3822 56 625 
Executive Plaza (Under Const., office)(financing fees) 3501 57 580 
Belle Glade 72 Units Deal A(depreciation) 4260 59 730 
Shelter School Renovation (L&H)(equity schedule) 3386 63 624 
601 Liberty St. (office)(depreciation) 4184 66 730 
ABCO Joint Venture (office)(construction financing) 3406 69 542 
Tax Credits for Low Income Housing, 11th Edition(simple inputs) 4835 70 141a good example of simple inputs sufficient for a complicated project
601 Liberty St., Hotel Joint Venture(depreciation) 3716 71 730 
Brandon Villas of Tampa (market housing)(unit mix) 3917 82 339 
Brandon Villas of Tampa (market housing)(depreciation) 4204 82 730 
Shelter School Renovation (L&H)(tax credits) 5441 88 760 
Brandon Villas of Tampa (market housing)(equity schedule) 3505 91 624 
Windsong Housing Associates : LIHTC(unit mix) 4286 92 339 
Executive Plaza (Under Const., office)(capital budget) 3682 94 424 
Shelter School Renovation (L&H)(depreciation) 4309 94 730 
Shopping Center Illustration(entity roles) 4193 104 626 
601 Liberty St. (office)(entity roles) 4283 109 626 
Tower Point Apartments (detail)(simple inputs) 5357 113 141 
Shopping Center Illustration(variances) 4908 117 710 
Shopping Center Illustration(variances that can be used for any line item) 4908 117 710 
Windsong Housing Associates : LIHTC(financing fees) 3965 118 580 
St. Lucie Warehouse(rent up cash flow) 4342 124 337 
Brandon Villas of Tampa (market housing)(entity roles) 4262 126 626 
BHP II Limited Partnership : LIHTC(operating budget) 3795 128 333 
BHP II Limited Partnership : LIHTC(mortgages) 4448 128 553 
St. Lucie Warehouse(simple inputs) 4125 129 141 
Belle Glade 72 Units Deal A(entity roles) 4433 130 626 
601 Liberty St., Hotel Joint Venture(entity roles) 4587 131 626 
601 Liberty St., Hotel Joint Venture(simple inputs) 6665 131 141 
Spring Valley Hotel(entity roles) 4513 132 626 
Demo Mixed Use Facility(simple inputs) 5703 135 141 
Demo Mixed Use Facility(entity roles) 4340 145 626 
Tower Point Apartments (demo)(entity roles) 4681 157 626 
Tower Point Apartments (detail)(entity roles) 4683 157 626 
601 Liberty St. (office)(simple inputs) 7774 170 141 
Windsong Housing Associates : LIHTC(equity schedule) 4121 176 624 
Demo Mixed Use Facility(equity schedule) 4383 179 624 
BHP II Limited Partnership : LIHTC(construction schedule) 4098 185 426 
Shopping Center Illustration(simple inputs) 7977 193 141 
Tower Point Apartments (demo)(simple inputs) 5866 196 141 
BHP II Limited Partnership : LIHTC(unit mix) 5609 197 339 
Shelter School Renovation (L&H)(rent up cash flow) 4635 209 337 
Shopping Center Illustration(kickers) 6321 209 622 
Executive Plaza (Under Const., office)(simple inputs) 8040 213 141 
Brandon Villas of Tampa (market housing)(simple inputs) 6327 219 141 
Shopping Center Illustration(alternative inputs) 5538 224 810 
Mixed Use Development (Scenario 2-A)(simple inputs) 9262 229 141 
Brandon Villas of Tampa (market housing)(operating budget) 5198 233 333 
Turnkey Syndication : LIHTC(kickers) 6570 237 622 
Tower Point Apartments (demo)(unit mix) 5611 240 339 
Tower Point Apartments (detail)(unit mix) 5613 240 339 
Belle Glade 72 Units Deal A(simple inputs) 7934 243 141 
Spring Valley Hotel(variances) 5251 246 710 
Spring Valley Hotel(variances that can be used for any line item) 5251 246 710 
Spring Valley Hotel(simple inputs) 6179 250 141 
BHP II Limited Partnership : LIHTC(simple inputs) 6665 273 141 
Windsong Housing Associates : LIHTC(operating budget) 5363 274 333 
Shelter School Renovation (L&H)(simple inputs) 7695 281 141 
Tower Point Apartments (detail)(operating budget) 4980 296 333 
Tower Point Apartments (demo)(variances) 6036 296 710 
Tower Point Apartments (detail)(variances) 6038 296 710 
Tower Point Apartments (demo)(variances that can be used for any line item) 6036 296 710 
Tower Point Apartments (detail)(variances that can be used for any line item) 6038 296 710 
ABCO Joint Venture (office)(simple inputs) 8498 300 141 
Windsong Housing Associates : LIHTC(simple inputs) 7392 309 141 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(unit mix) 6928 343 339 
Spring Valley Hotel(capital budget) 6862 346 424 
Windsong Housing Associates : LIHTC(entity roles) 7449 375 626 
Windsong Housing Associates : LIHTC(capital budget) 7352 377 424 
Executive Plaza (Pre-Const., office)(simple inputs) 9328 384 141 
Brandon Villas of Tampa (market housing)(capital budget) 6118 389 424 
BHP II Limited Partnership : LIHTC(entity roles) 7472 398 626 
Belle Glade 72 Units Deal A(construction schedule) 5005 403 426 
Turnkey Syndication : LIHTC(simple inputs) 10945 409 141 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(simple inputs) 10795 425 141 
St. Lucie Warehouse(construction schedule) 5536 436 426 
Shelter School Renovation (L&H)(alternative inputs) 6341 436 810 
601 Liberty St. (office)(construction schedule) 7120 462 426 
601 Liberty St., Hotel Joint Venture(construction schedule) 7124 462 426 
ABCO Joint Venture (office)(rent up cash flow) 5721 478 337 
Tax Credits for Low Income Housing, 11th Edition(alternative inputs) 10002 511 810 
Executive Plaza (Pre-Const., office)(construction schedule) 7633 539 426 
Executive Plaza (Under Const., office)(construction schedule) 7697 612 426 
Tower Point Apartments (detail)(capital budget) 11073 631 424 
Demo Mixed Use Facility(construction schedule) 12127 872 426 
ABCO Joint Venture (office)(construction schedule) 11191 1002 426 
Mixed Use Development (Scenario 2-A)(alternative inputs) 18560 1021 810 
BHP II Limited Partnership : LIHTC(capital budget) 12782 1039 424 
Conv. 9% FAHP 3% 25 Years: 13 Areas (housing)(alternative inputs) 8345 1061 810 
Windsong Housing Associates : LIHTC(variances) 13450 1207 710 
Windsong Housing Associates : LIHTC(variances that can be used for any line item) 13450 1207 710 
Turnkey Syndication : LIHTC(alternative inputs) 16381 1344 810 
Brandon Villas of Tampa (market housing)(variances) 18128 1350 710 
Brandon Villas of Tampa (market housing)(variances that can be used for any line item) 18128 1350 710 
Demo Mixed Use Facility(variances) 15829 1522 710 
Demo Mixed Use Facility(variances that can be used for any line item) 15829 1522 710 
BHP II Limited Partnership : LIHTC(variances) 21415 1956 710 
BHP II Limited Partnership : LIHTC(variances that can be used for any line item) 21415 1956 710 

horizontal line
to home page e-mail Page Top