| |
Tax Ded. Const.Exp. |
Annual Taxable Income |
Residual Value |
Capital Gains Tax Rate |
Tax Rate A[118-120] |
Opp.Rate A[115-117] |
Dist.C.F. A[83-85] |
Participant ID# |
| Developer |
1 |
0.01 |
0.5 |
|
|
0.12 |
0.45 |
1 |
| Lender |
|
|
|
|
|
0.12 |
|
2 |
| Investor |
|
0.99 |
0.5 |
0.28 |
0.28 |
0.12 |
0.55 |
3 |
| Other |
|
|
|
|
|
0.12 |
|
4 |
| Public |
|
|
|
|
|
0.12 |
|
5 |
| TOTAL |
1 |
1 |
1 |
|
|
|
1 |
|
|
