Cost Segregation Study Estimator
$
%
37%
100%
$
First-Year Depreciation (with Bonus)$172,604.80
First-Year Tax Savings$63,863.78
Without Cost Seg (Year 1)$15,756.00
10-Year NPV Benefit$35,993.15
ROI on Study1177%
Asset Class Allocation
building cost$800K
5-Year$96,000.00
7-Year$24,000.00
15-Year$40,000.00
Long-Life$640,000.00
10-Year Tax Savings Schedule
| Year | Accelerated↕ | Straight-Line↕ | Tax Savings↕ | Cumulative↕ |
|---|---|---|---|---|
| 1 | $172,604.80 | $29,090.91 | $53,100.14 | $53,100.14 |
| 2 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 3 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 4 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 5 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 6 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 7 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 8 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 9 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |
| 10 | $23,270.40 | $29,090.91 | $0.00 | $53,100.14 |