Royal Palm Sr. Living Cost Segregation Study

Assumptions

• Built:2020
• Building Cost: $20,791,612.51
• Current Tax Year: 2020
• Effective Tax Rate: 45%
• Discount Factor: 8%

Results

• Total Reclassed Basis: $6,234,587.11
• Total After Tax Net Present Value Benefit: $1,650,248.74
• 481(a) Adjustment: $0
• 1st Year Tax Savings: $2,767,296.30