Northridge Village Memory Care Cost Segregation Study

Assumptions

• Building Cost: $2,235,543.46
• Effective Tax Rate: 45%
• Discount Factor: 8%

Results

• Total Reclassed Basis: $718,823.50
• Total After Tax Net Present Value Benefit: $193,733.25
• 481(a) Adjustment: $0
• 1st Year Tax Savings: $322,978.90