Wendy’s Cost Segregation Study

Assumptions

• Building Cost: $3,442,271.55
• Effective Tax Rate: 45%
• Discount Factor: 8%

Results

• Total Reclassed Basis: $1,813,242.17
• Total After Tax Net Present Value Benefit: $558,370.30
• 481(a) Adjustment: $0
• 1st Year Tax Savings: $806,411.34