Metonic Latitude 41 Cost Segregation Study

Assumptions

• Built: 2020
• Building Cost: $23,002,165.49
• Tax year: 2020
• Effective Tax Rate: 45%
• Discount Factor: 8%

Results

• Total Reclassed Basis: $5,183,242.80
• Total After Tax Net Present Value Benefit: $1,430,923,57
• 481(a) Adjustment: $0
• 1st Year Tax Savings: $2,303,303.52