Purchase Price Allocation and Cost Segregation Studies: A ...

Post on 10-Apr-2022

8 Views

Category:

Documents

0 Downloads

Preview:

Click to see full reader

Transcript

Purchase Price Allocation and Cost Segregation Studies A Team

ApproachPresented by Walter W OrsquoConnell ASA

October 8 2020

1

DisclaimerThe techniques ideas suggestions and other information within this PowerPoint are intended for your GENERAL

KNOWLEDGE only and is not a substitute for formal andor advanced training in the preparation of a lsquoCost Segregation

Studyrsquo Any application of the techniques ideas and suggestions within this PowerPoint is at the participantrsquos

readers sole discretion and risk The information should not be considered lsquocompletersquo and does not qualify the participant(s) of this presentation to perform a Quality Cost Segregation Study

2

Presenter Walter W OrsquoConnell MEc ASA Educationbull BA ndash Economics ndash Kean University of New Jerseybull BS ndash Finance ndash Kean University of New Jerseybull MA ndash Economics ndash Montclair University of New Jerseybull ASA - Machinery amp Technical Specialties

Publishedbull ASA MTS Journalbull Academiaedu

Career Pathbull Buyer Planner amp Forecaster ndash MFG Supplies amp MampEbull Machinery amp Equipment AppraiserCost Segregation Professionalbull Current ASA Philadelphia Chapter Presidentbull Past Co-Chair of the American Society of Cost Segregation Professionals (ASCSP)

3

Presenter

Estimates the High Low Useful Life Range of over 5000 fixed and movable assets within the Lodging IndustryPublished by

331-Pages

4

About the ASAThe American Society of Appraisers is the largest multi-discipline voluntary membership trade association representing and promoting their member appraisers The society was founded in 1936 and is one of the eight trade association appraisal groups that founded The Appraisal Foundation

5

Overview of Cost Segregation What is Tax Depreciation

What is Cost Segregation

Who can benefit from a Cost Segregation Study

Cost Segregation as part of a Purchase Price Allocation

6

Purchase Price Allocation What is the connection between Purchase Price Allocation amp

Cost Segregation

How are lsquoAppraised Valuesrsquo used in a Cost Segregation

How a Cost Segregation Study can be used to lsquoenhancersquo the Fixed Asset Record (FAR)

Repair Regulations Compliance using a Cost Segregation Study

7

Cost Segregation in the Broadest TermsCost Segregation Study Under United States tax laws and accounting rules cost

segregation is the process of identifying personal property assets that are grouped with real propertyassets and separating out personal property for tax reporting purposes

Note The words lsquoAppraisalrsquo andor lsquoValuationrsquo are not found within this definition

8

The Big QuestionsQuestion Are Cost Segregation Studies AppraisalValuation

Assignments Why are we studying this topic Why is a MampE Appraiser instructing on a subject related

to Real Property

9

The Big AnswersQuestion Are Cost Segregation Studies AppraisalValuation

Assignments Answer No Why are we studying this topic Answer Cost Segregation is addressed in the 3rd amp 4th

addition of ldquoValuing Machinery and Equipment The Fundamentals of Appraising Machinery and Technical Assetsrdquo

10

The Big Answers

11

3rd Edition 4th Edition

The Big Answers

12

Why is a MampE Appraiser instructing on a subject related to Real Property Remember Cost Segregation is the process of identifying

personal property assets that are grouped with real property assets

It is as much a lsquoPersonal Propertyrsquo exercise as it as a lsquoReal Property Exercisersquo

Segregation as in lsquoCost Segregationrsquo = Componentization

Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

in lsquoComponentrsquo Valuation

13

Cookie Production Line

Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

in lsquoComponentrsquo Valuation

14

Cookie Production Line

MampE Appraisers look at dozens or hundreds of lsquocomponentsrsquo to value production lines

Why Machinery not Real Property Appraisers Machinery amp Equipment (lsquoMampErsquo) Appraisers are trained

in the lsquoComponentrsquo Valuation The art of lsquocomponentizingrsquo large production lines into

individual components for the purpose of valuing those assets is similar to lsquosegregatingrsquo commercial real property into their individual components

Componentizing = SegregationSegregating the Costs of lsquoRealrsquo amp lsquoPersonal Propertyrsquo

15

Who Performs Cost Segregation Studies

16

What is Tax Depreciation

A form of depreciation where the loss in value or usefulness of a property is due to the using up or expiration of its useful life caused by wear and tear deterioration exposure to various elements physical stresses and similar factors

17

We know as Appraisers whatPhysical Depreciation

What is Tax DepreciationTax depreciation the depreciation that can be listed as an expense on a tax return for a given reporting period under the applicable tax laws It is used to reduce the taxable income reported by a business Depreciation is the gradual charging to expense of fixed assets cost over its useful life

18

What is Tax DepreciationFixed Assets are Assets which are purchased

for long-term use and are not likely to be converted quickly into cash such as land buildings and equipmentAll legal Fixed Assets are allowed to be

depreciated for Business with exception of LandLand is Never Depreciable

19

What is Tax DepreciationLand is non-depreciated because land is assumed to have an unlimited useful life Other long-lived Fixed assets such as land improvements buildings furnishings equipment etc have limited useful lives Therefore the costs of those assets must be allocated to those limited accounting periods

20

What is Tax DepreciationLand may change overtime by Man or Nature but can never be exhausted

21

Your Land is now at the Bottom of the Sinkhole

What is Tax Depreciation

Land may change overtime by Man or Nature but can never be exhausted

22

Your Land is now at the Bottom of the Lake

Tax Depreciation History Tax Depreciation is loosely based on Physical Depreciation using the

lsquoAsset Depreciation Range System (ADR)rsquo developed by the InternalRevenue Service (ldquoIRSrdquo)

US Income Tax signed into law 1913 (Fund The Great War (WWI)) It was like the Wild Wild West Making depreciation rules up as you go Some non-governmental sources like Tiffanyrsquos Digest of Depreciation 1890

edition gave some guidance 1934 The U S Treasury due to decreased revenue began requiring taxpayers

to prove that they were selecting appropriate useful lives Giving little guidance and relying on non-governmental sources (The US Great Depreciation)

23

Tax Depreciation History 1942 Bulletin F Tables of Useful Lives of Depreciable Property The first true

guidance published by the IRS 1954 Congress authorized the use of accelerated depreciation methods (We will

speak about this later Very Important) 1971 The class life was introduced This provided for tax depreciation based on

lsquoclass livesrsquo 1981 The Accelerated Cost Recovery System (ACRS) was designed to simplify

cost and recovery and stimulate capital formation 1986 Modified Accelerated Cost Recovery System (MACRS) was an entirely

new system for tangible property placed into service after 1986 (economic stimulus to stimulate spending)

`

24

When did Cost Segregation Studies BeginA Cost Segregation Study

(Real Property Reclassification Exercise)was not created under one sweeping lsquoTax Actrsquo or lsquoRegulatory Changersquo It was a slow progression

bull US Income Tax signed into law 1913 (fundfinance lsquoThe Great Warrsquo ndash lsquoWorld War Irsquo (1914 ndash 1918)bull Development of IRS Depreciation Tables 1954bull Development of Class Lives 1971bull Asset Depreciation Range System (ADR) 1971bull Accelerated Cost Recovery System (ACRS) 1981 (Economic Stimulus)bull Reagan Economic Recovery Act (1981)bull Reagan Tax Reform Act (1986)bull Modified Accelerated Cost Recovery System (MACRS) 1986 (Economic Stimulus)bull A Major Tax Court Case HOSPITAL CORP OF AMERICA v COMMISSIONER 1997 (Tax Court)

25

What is a Cost Segregation StudyCost Segregation is the process of identifying personal property assets that are grouped with commercial real property assets and separating out those personal assets for tax reporting purposes (IRS)

In-Short We are identifying commercial real property components that are Considered personal property

or Directly support personal property

For the purpose of reclassifying those assets to shorter-lived depreciation (Walter OrsquoConnell)

26

How is Real Property DepreciatedldquoIn order to calculate depreciation for Federal income tax purposes taxpayers must use the correct method and proper recovery period for each asset or property ownedrdquo Non-Residential Commercial Real Property 1250-39 (39-year)

Depreciation

Residential Commercial Real Property 1250-275 (275-year) Depreciation

Commercial Real Property Site Improvements 1250-15 (15-year) Depreciation

IRS ndash Cost Segregation Audit Techniques Guide Chapter 1 ndash Introductionhttpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-1-introduction

27

How is Real Property DepreciatedIf no Cost Segregation Study is performed the IRS Income Tax

Filing must be 39-Year lsquoStraight-Linersquo Depreciation for Non-Residential

Commercial Property (1250-39) (39-year)

275-Year lsquoStraight-Linersquo Depreciation for Residential Commercial Property (1250-275) (275-year)

15-Year lsquoStraight-Linersquo Depreciation for Site Improvements associated with All Commercial Property (1250-15 )(15-year)

28

How is Real Property DepreciatedWhat Does 1250 Mean

Section 1250 of the United States Internal Revenue Code is a rule establishing that the IRS will tax a gain from the sale of depreciated commercial real property as ordinary income if the accumulated depreciation exceeds the depreciation calculated with the straight-line depreciation method

29

1250-15 1250-275 1250-39 Site Improvement Commercial Residential Commercial Non-Residential

15-Year 275-Year 39-Year

How is Real Property DepreciatedA lsquoCommercial Parking Lotrsquo (Site Improvements (1250-15)) is PurchasedBuilt for $18000000 Appraised Land Value = $3000000 (Land is never depreciated) Basis $18000000 ndash $3000000 = $15000000

30

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

Annual Straight-Line Depreciation 15-Years

How is Real Property DepreciatedA lsquoCommercial Apartment Buildingrsquo (Residential Commercial Property (1250-275)) is PurchasedBuilt for $35000000 Appraised Land Value = $7500000 (Land is never depreciated) Basis $35000000 ndash $7500000 = $27500000

31

Annual Straight-Line Depreciation 275-Years$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $ 500000

How is Real Property DepreciatedA lsquoCommercial Office Buildingrsquo (Non-Residential Commercial Property (1250-39)) is PurchasedBuilt for $44000000 Appraised Land Value = $5000000 (Land is never depreciated) Basis $44000000 ndash $5000000 = $39000000

32

Annual Straight-Line Depreciation 39-Years$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000

Cost Segregation In-PracticeTheory of Cost Segregation

A Cost Segregation Study does not increase or decrease the depreciation that can be taken on a lsquocommercial propertyrsquo We are shifting depreciation of commercial real property components that

areConsidered personal property

orDirectly support personal property

and moving (Shifting) that depreciation from future years of lsquoexpensingrsquo to more current years of expensingrsquo

33

Cost Segregation In-PracticeExample of the lsquoShiftrsquoAn lsquoOffice Building with Site Improvementsrsquo is PurchasedBuilt for $50000000Appraised Land Value = $11000000Basis $50000000 ndash $11000000 = $39000000

The Cost Segregation Professional performing a quality study that will pass IRS scrutiny moves

10 of the Basis to Short-Lived Property (5-Years Depreciation)10 of the Basis to 1250-15 Site Property (15-Year Depreciation)What will that look like

34

Example of the lsquoShiftrsquo

35

Straight-Line Depreciation

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000

$ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

$ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

$ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000

Accelerated Depreciation

$ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

$ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

10 Moved to 5-Year10 Moved to 15-Year

Depreciation

So Whathellip Who CareshellipThe Property Owner still only gets $39000000 of Depreciation

($50000000 - $110000 (Land) = $39000000)This is why we care and perform Cost Segregation Studies 1 Do you want a bigger tax refund today when the dollar ($) has the

buying power of a dollar ($) or in future when the dollar ($) has decreased buying power

2 Will the owner own the Property 39-Years or 275-Years from now3 As a BusinessInvestment Opportunity would you not want a

larger tax refund today not in the future so you can reinvest those savings into your business (Investment Opportunity)

36

Can we measure the Benefit of a StudyThe Answer is YesThe BenefitSavings can be measured as Net Present Value (NPV) Tax Savings

37

i = What is the discount rate within your industry(industry Rate of Return)

t = The time period (years) you could reinvest those additional tax refund dollars ($) froma quality Cost Segregation Study

What would the NPV Tax Benefit be

38

Straight-Line Depreciation

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000 $1000000

$1000000 $1000000 $1000000 $1000000

$ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

$ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

$ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000 $ 800000

$ 800000 $ 800000 $ 800000 $ 800000

Accelerated Depreciation

$ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

$ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

10 Moved to 5-Year10 Moved to 15-Year

Depreciation

What would the NPV Tax Benefit be

39

DataIndustry Office BuildingBasis $39000000 ($50000000 - $11000000)Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

Net Present Value Tax Savings$1303031

The Goal The Goal of a Cost Segregation Study is to identify and

reclassifyLong-Lived Section 1250-15 1250-275 1250-39

to1245 Short Lived Property

(Intangible or Tangible Personal Property)

40

What is 1245 lsquoShort Livedrsquo PropertySection 1245 property is defined as intangible or tangible personal property that could be or is subject to depreciation or amortization excluding buildings (real estate)(1250-Property) and structural componentsRemember Building Components that are Considered Personal Property or Directly Support Personal Property

We will discuss and give examples of lsquoshort-livedrsquo property later in the presentation

41

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights Before 1981 it was the Wild Wild West for Commercial

Real Property Tax Depreciation The guidance given by the IRS was short and simple

Depreciation methods amp lives were not as defined as they are today The IRS allowed Taxpayers to select lsquoRecovery Periodsrsquo they deemed lsquoReasonablersquo It was only lsquounder auditrsquo that a recovery period could be disallowed

42

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

bull 1981 ndash The Economic Recovery Tax Act of 1981o Personal Income Tax Upper Rate fell from 70 to 50

bull 1986 ndash The Tax Reform Act of 1986o Personal Income Tax Upper Rate fell from 50 to 385

43

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

bull Congress fearing the Tax Cuts that they passed into law would not generate enough taxable income to keep government running

1 Enacted the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) 1981 (Economic Stimulus) for lsquoNon-Real Propertyrsquo ie lsquoMampErsquo FFampE

2 Fixing both lsquoCommercial Residential Propertyrsquo and lsquoCommercial Non-Residential Propertyrsquo at 315-Year Straight-Line Depreciation

3 Disallowed any lsquoAccelerated Depreciationrsquo of Commercial Real Property

44

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

bull Congress later replaced the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) with a new Modified Accelerated Cost Recovery System (MACRS) (Economic Stimulus) in 1986

1 Passed as an lsquoEconomic Stimulus Packagersquo allowing to quicker depreciation of lsquoPersonal Propertyrsquo

2 Commercial Non-Residential Real Property was set at 39-Year Straight-Line Depreciation (Formally 315-year)

3 Commercial Residential Real Property was set at 275-Year Straight-Line Depreciation (Formally 315-year)

4 Commercial Real Property Site Improvements were set at 15-Year Straight-Line Depreciation

5 Still disallowed lsquoAccelerated Depreciationrsquo of Commercial Real Property

45

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for Commercial Real Property from 1981 thru 1997 (16-Years)

Then cameHOSPITAL CORPORATION OF AMERICA v IRS COMMISSIONER

46

v

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

47

Kitchen hoods and exhaust SystemPatient corridor handrailsOver-bed fluorescent lightsPartitionsroom dividersBathroom accessoriesAcoustical ceilingsSteam boilersPrimary and secondary electrical distribution systemSpecial electrical equip and branch wiringTV equipment and wiringTelephone equip wiring jacks and intercom equipmentCarpetingVinyl wall coveringVinyl floor coveringKitchen water piping grease trap system and steam lines

The Tax Courts agreed with HCA that much of the Property lsquoAppearedrsquo to be short-lived property Property that would lsquoneed to be replaced in less then 39-Years (1250-39) but did not have the lsquoexpertisersquo to rule on which property was to be considered lsquoshort-livedrsquo and lsquolong-livedrsquo property

The IRS was instructed to develop a system to address the problem

Over a year later the IRS had not taken any significant action and was told they would be held in Contempt of Court if no action was taken

Partial List of Property Considered Short Lived by HCA

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

48

The IRS rather then develop a new depreciation system looked to MACRS for the Solution

Allowing for MACRS amp The Asset Depreciation Range (ADR) to be used for Personal Property but for these new Personal Property Assets associated with Commercial Real Property

Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for

49

Kitchen hoods and exhaust (sect1245)Patient corridor handrails (sect1245)Over-bed fluorescent lights (sect1250)Partitionsroom dividers (sect1245)Bathroom accessories (sect1250)Acoustical ceilings (sect1250)Steam boilers (sect1250)Primary and secondary electrical distribution sys (sect1245sect1250)Special electrical equip and branch wiring (sect1245)TV equipment and wiring (sect1245)Telephone equip wiring jacks and intercom equip (sect1245)Carpeting (sect1245)Vinyl wall covering (sect1245)Vinyl floor covering (sect1245)Kitchen water piping grease trap system and steam lines (sect1245)

Look how Successful HCA was

Cost Segregation is born 1997There were other similar Tax Court Cases before HCA but

this is considered the Seminal Case

50

bull United Kingdom returns Hong Kong and the New Territories to the Peoples Republic of Chinabull Diana Princess of Wales dies in a car crash in a road tunnel in Parisbull Googlecom is registered as a domain namebull Apple Computer Inc names co-founder Steve Jobs interim CEObull Scientists announce the first human stem cells to be cultured in a laboratory

Wildhellip Wildhellip West Once AgainAccountants CPArsquos and Other Tax Professional were Leary of using this new lsquotax saving toolrsquo because of the lack of guidance by the IRS Like lsquoPre-1981rsquo Tax Professionals were lsquomaking it uprsquo as they went many times failing under IRS Audit and incurring heavy fines and penalties

It was considered lsquoHigh Riskrsquo and that lsquoRiskrsquo outweighed the lsquoBenefitsrsquo

51

Cost Segregation lsquoStandardizedrsquoIn 2004 The IRS published the first lsquotruersquo guidance associated with Cost Segregation The lsquoIRS Cost Segregation Audit Techniques Guidersquo was published for Auditors within the IRS Though not published for the Tax Professional (lsquoConsumerrsquorsquoTax Payerrsquo) this guide obtained through the lsquofreedom of information actrsquo allowed the Tax Professional and Cost Segregation Engineer to read and understand the positions taken by the IRS

52

Cost Segregation Audit Techniques GuidePURPOSE OF THE COST SEGREGATION AUDIT TECHNIQUES GUIDEThis Audit Techniques Guide (ATG) has been developed to assist Internal Revenue Service (lsquothe Servicersquo) Examiners in the review and examination of cost segregation studies The primary goal of the guide is to provide examiners with an understanding of1Why cost segregation studies are performed for Federal income tax purposes2How cost segregation studies are prepared3What to look for in the review and examination of these studies and4When certain issues identified in the cost segregation study need further

examination

53

Cost Segregation Audit Techniques Guide Legal Framework Cost Segregation Approaches (Engineering Rules) Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Uniform Capitalization Change in Accounting Method Depreciation Overview Relevant Court Cases Inherently Permanent Standard (Permanency Test)

54

Cost Segregation Audit Techniques Guide Construction Process Information Document Requests Casinos Restaurants Retail Industries Biotech amp Pharmaceutical Industry Auto Dealerships Auto Manufacturing Electrical Distribution System Stand-Alone Open-Air Parking Structure

55

Cost Segregation Audit Techniques GuidelsquoQualityrsquo

ldquoA lsquoqualityrsquo cost segregation study is a study that is both accurate and well-documentedhelliphelliphelliprdquo Quality

studies greatly expedite the Servicersquos review thereby minimizing the audit burden on all

parties A quality study contains a number of characteristicshelliphelliprdquo

56

IRS Cost Segregation Study Methods Detailed Engineering Approach from Actual Cost Records (New

Construction Real Property) Detailed Engineering Cost Estimate Approach (Acquired Real Property) Survey or Letter Approach Residual Estimation Approach (Acquired Real Property) Sampling or Modeling Approach Rule of Thumb Approach (Pre-1981 Approach)An examiner should view this approach with caution since it lacks sufficient documentation to support its allocation of project costsIRS ndash Cost Segregation Audit Techniques Guide Chapter 5 - Review and Examination of a Cost Segregation Study httpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-5-review-and-examination-of-a-cost-segregation-study

57

IRS Cost Segregation Study Methods

58

The IRS Cost Segregation Audit Techniques Guide which gives guidance to IRS Agents Auditors and Engineers states

The Engineering Approach is ldquothe most methodical and accurate approachrdquo

IRS ndash Cost Segregation Audit Techniques Guide Chapter 3 - Cost Segregation Approacheswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-3-cost-segregation-approaches

IRS Cost Segregation Study Methods

59

bull Detailed Engineering Approach from Actual Cost Records

bull Detailed Engineering Cost Estimate Approach

bull Survey or Letter Approach(Not Preferred No engineering support)

bull Residual Estimation ApproachEngineered Approach can be incorporated into this method (lsquoAcquired Property)

bull Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

Engineering1 Obtain information on all direct and indirect project costs

bull Direct Costs = Direct Construction Costs (Roof Walls Casework)bull Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

2 Conduct a Site Visit to inspect the propertybull Measure Photograph Inventory Discussions with Engineers Property Mgt

3 Review All Documents bull As-Built plans specifications contracts bid documents contractor pay requests

change order detail and any other construction cost information or documentation that is available

You will likely not obtain all of the above but an attempt should be made as part of your due diligence

60

IRS Cost Segregation Study Methods

61

If you attempt tobull Obtain information on all direct and indirect project

costsbull Conduct a site visit to inspect the propertybull Review all documents available

You can be successful if placed under IRS Audit Residual Estimation Approach

Engineered Approach can be incorporated into this method (lsquoAcquired Property)

Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

Permanency TestHow does the IRS determine short-lived vs long lived Property Is the property capable of being moved and has it in fact been moved Is the property designed or constructed to remain permanently in

place Are there circumstances which tend to show the expected or intended

lengths of affixation ie are there circumstances which show that the property may or will have to be moved

How substantial of a job is the removal of a property and how time-consuming is it Is it ldquoreadily removablerdquo

How much damage will the property sustain upon its removal What is the manner of affixation of the property to the land

62

Permanency TestThe Internal Revenue Service determines what Property (building components) are lsquoPermanently Affixedrsquo (Real

Property) or lsquoEasily Removedrsquo (Personal Property)Based on

IRS Case Studies Private Letter Rulings Tax Court Rulings

Private Letter Ruling are answers to questions asked by the Taxpayer to the IRS

63

MACRS and ADR SystemsModified Adjusted Cost Recovery System (MACRS) 1986 Asset Depreciation

Range System (ADR) 1971 3-year class- ADR midpoints for 4 years or less ndash Racehorses amp special tools 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property Automobiles

light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp fixtures

equipment and railroad tracks 10-year class - ADR midpoints 10 - 16 years which includes Various machinery petroleum

distilling and refining 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements Sewage

treatment plants 20-year class - ADR midpoints 25 years or more which includes Service stations and other

declining balance real property 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

64

Asset Depreciation Range (ADR) System 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property

Automobiles light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp

fixtures equipment and railroad tracks 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements

Sewage treatment plants 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

65

Asset depreciation range assigned upper and lower limits to the physical estimated useful lives of asset classes It gave businesses a lot of flexibility to determine the useful life of an asset

Remember lsquoTax Depreciation is loosely based on Physical Depreciationrsquo

MACRSModified Adjusted Cost Recovery System (MACRS) 5-year class - ADR midpoints 4-10 years (Mid-Point = 7-years) 7-year class - ADR midpoints 10 - 16 years (Mid-Point = 13-years) 15-year class - ADR midpoints 20 - 25 years (Mid-Point= 225 years) 275-year class 39-year class

66

As we stated before MACRES was designed as an lsquoEconomic Stimulus Toolrsquo 5-Year Depreciation vs 7-Year Depreciation 7-Year Depreciation vs 13-Year Depreciation

15-Year Depreciation vs 225-Year Depreciation

1245 (Personal) or 1250 (Real) PropertyIn determining if a property is Personal Property or a Building Component the IRS looks at 3-primary factors1 The Permanence Test2 MACRS - The Asset Depreciation Range (ADR) System

bull Building Componentsbull Personal Property that Directly Supports Personal Property

3 Is a Building Component part of ldquothe structural shell of the building and all integral parts thereofrdquobull Normal heatingbull Normal plumbingbull Normal air conditioningbull Fire preventionbull Power requirementsbull Equipment such as elevators and escalators

67

1245-5 amp 7 Year Property

68

Considered Personal PropertyMillwork Curtains and Drapes

Wood Trim Postal Specialties

Prefinished Paneling Protective Wall Covering

Windows Special Purpose Wallpaper

Automatic Door Openers Directories

Mirrors Specialty Lock Sets

Carpeting Interior Signage

Vinyl Flooring Fire Extinguisher Cabinet

Computer Access Flooring Retail Casework amp Displays

Patient Headwall Operable Partitions

Lockers Crown amp Chair Molding

General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

1245-5 amp 7 Year Property

69

Support Personal PropertyHalf Walls Non-Primary Lighting

Computer Room Air Condit Food Service Vents

Walk-In Coolers amp Freezers Medical Exhaust Systems

Plumbing ndash Food Service Eq Data Outlets amp Wire

Plumbing ndash Manufacturing Eq Telephone Outlets amp Wire

Electrical ndash Office Equipment Manufacturing Concrete Floor

Electrical ndash Communications Public Address Systems

Electrical ndash Food Service Eq Nurse Call Systems

Electrical ndash Retail Equipment Laundry Chutes

Electrical ndash Laundry Eq Audio-Visual Outlets amp Wire

Electrical ndash Medical Eq Medical Gas Piping

General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

1250-15 Year Property

70

15-Year Site ImprovementsSite Concrete Asphalt Paving

Site Masonry Sprinkler Irrigation Systems

Exterior Signage Storm Sewer Systems

Swimming Pools Site Signage

Fountains Brick Walls amp Paving

Parking Lamps Patios

Landscaping Traffic Control Equipment

Retention Ponds Site Electrical

Sidewalks Site Plumbing

Curbs Fixed-In-Place Furniture

Fencing amp Gates Retaining Walls

New Construction ndash AIA Construction DocumentsFormal Building Construction Payment Applications Issued by the American Institute of Architects is the most common document detailing new construction

71

G702 APPLICATION FOR PAYMENT G703 CONTINUATION SHEET

AIA G702 Application For Payment

72

One Sheet Showing Total Basis ($) of the Construction

AIA G703 Construction Sheet

73

One or many Sheets showing Construction by type of work performedDozens or hundreds of Asset Detail Lines can be in one Cost Segregation

Assignment Based on the size scope and detail the General Contractor (lsquoGCrsquo) provides

Simple G703 Construction Sheet

74

bull Small Office Buildingbull New Constructionbull Construction Cost (Land Excluded)

$1000000bull Location (Manhattan NY)

Asset Cost Excavation (Foundation Only) $ 5000000 500Foundation (Concrete Block amp Mortar) $ 7500000 750Masonry (Concrete Block amp Mortar) $ 7500000 750Concrete (Floor) $ 7500000 750Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750Ceilings (Gypsum) $ 5000000 500Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250Wood Trim $ 5000000 500Plumbing $ 7500000 750Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750Electrical $ 7500000 750Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750Elevators $ 2500000 250Exterior Improvements $ 10000000 1000Total Improvements $ 100000000 10000

Cost Segregation New Construction Mini Study

75

With no Quality Cost Segregation Study

Asset Cost YearExcavation (Foundation Only) $ 5000000 500 39Foundation (Concrete Block amp Mortar) $ 7500000 750 39Masonry (Concrete Block amp Mortar) $ 7500000 750 39Concrete (Floor) $ 7500000 750 39Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 39Ceilings (Gypsum) $ 5000000 500 39Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 39Wood Trim $ 5000000 500 39Plumbing $ 7500000 750 39Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 39Electrical $ 7500000 750 39Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39Elevators $ 2500000 250 39Exterior Improvements (Needs to be Verified) $ 10000000 1000 39Total Improvements $ 100000000 10000

bull Small Office Buildingbull New Constructionbull Construction Cost

(Land Excluded)$1000000

bull Location (Manhattan NY)

Cost Segregation New Construction Mini Study

76

Now What The GC didnrsquot give us a lot of detail1 Obtain information on all direct and indirect project costs

Direct Costs = Direct Construction Costs (Roof Walls Casework)Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

2 Conduct a Site Visit to inspect the propertyMeasure Photograph Inventory Discussions with Engineers Property Mgt

3 Review All Documents As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information or documentation that is available Keep It Simple

In this exercise 1) No additional Information can be provided from the GC and 3) No Documents are availableWe must Rely on 2) Site Visit information we can collect

Keeping Our Example Simple

77

Perform a Site VisitConduct a Site Visit to inspect the property

bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

78

We Observed

79

Asset Cost Year NoteExcavation (Foundation Only) $ 5000000 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Concrete (Floor) $ 7500000 750 39 Floor (1250)Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)Ceilings (Gypsum) $ 5000000 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)Wood Trim $ 5000000 500 539 Mix (1245 amp 1250)Plumbing $ 7500000 750 539 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)Electrical $ 7500000 750 539 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 Building Only (1250)Elevators $ 2500000 250 39 Elevators (1250)Exterior Improvements $ 10000000 1000 39 Improvements (1250)Total Improvements $ 100000000 10000

Flooring Observed Carpet

Vinyl Tile

Ceramic Tile

80

5-Year Property ndash 3432 SF

5-Year Property ndash 1040 SF

39-Year Property(Observed but did not measure)Residual Approach

Flooring Observed Carpet

Vinyl Tile

Ceramic Tile

81

5-Year Property ndash 3432 SF3432 SF = $25740

5-Year Property ndash 4192 SF1040 SF = $4680

39-Year Property(Observed but did not measure)Residual Approach

How Did You Price That

82

National Pricing Resources

Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

lsquoSegregated Cost Methodrsquo

bull Electricalbull Plumbingbull Interiorbull Site

lsquoComponent Pricingrsquo

How Did You Price That

83

National Pricing Resources

Gordian (RS Means Cost DataBest 1245 Property Detail

bull Electricalbull Plumbingbull Interiorbull Site

lsquoComponent Pricingrsquo

How Did You Price That

84

Marshall amp Swift - CoreLogisBest 1250 Property Detail

lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

How Did You Price That

85

Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

Flooring Observed Was

Now

86

Asset Cost Year NoteFlooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)

Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCeramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)

$25740 + $4680 + $44580 = $75000

Flooring Observed Carpet

Vinyl Tile

87

5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

Rounded to Nearest US Dollar ($) for Example Purposes Only

Location Factor Two CitiesAlbuquerque New Mexico amp Seattle Washington

88

Different Locations have different cost of labor amp cost of materials

Wood Plastics and Composites (Interior Fit-Out)

89

Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

Price amp Location Adjustment

Wood Plastics and Composites (Interior Fit-Out) Was

90

Asset Cost Year NoteWood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)

NowWas Was Now Now

Asset Cost Year Year NoteCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyWood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)

$20000 + $15000 + $10000 + $80000= $125000

Sheet1

Sheet2

bldg

Sheet4

Trim Molding

91

Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

Price amp Location Adjustment

Trim Molding Was

92

Asset Cost Year NoteWood Trim $ 5000000 500 539 Mix (1245 amp 1250)

NowAsset Cost Year Year NoteChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertyFloor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)

$10000 + $15000 + $25000 = $50000

Sheet1

Sheet2

bldg

Sheet4

Plumbing

93

Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

Price amp Location Adjustment

PlumbingWas

94

Asset Cost Year NotePlumbing $ 7500000 750 539 Plumbing (1245 amp 1250)

NowWas Was Now Now

Asset Cost Year Year NoteSink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentPlumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)

$950 + $1010 + $300 + $72740= $75000

Sheet1

Sheet2

bldg

Sheet4

Heating Air Conditioning amp Ventilation (HVAC)

95

Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

Price amp Location Adjustment

Heating Air Conditioning amp Ventilation (HVAC) Was

96

Asset Cost Year NoteHeating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)

NowWas Was Now Now

Asset Cost Year Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)

$5000 + $70000 = $75000

Sheet1

Sheet2

bldg

Sheet4

Electrical

97

Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

Price amp Location Adjustment

Electrical

98

Price amp Location Adjustment

Retail

TelevisionLaundry

Site

Communications

OfficeComputer

MFGMedical Copiers

FoodService

Electrical

99

Price amp Location Adjustment

Cost To Install $ 3000000

Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

Electrical

100

Asset Cost Year NoteElectrical $ 7500000 750 539 Electrical (1245 amp 1250)

Was

NowWas Was Now Now

Asset Cost Year Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site EquipmentElectrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)

$18000 + $6000 + $12000 + $3000 + $36000 = $75000

Sheet1

Sheet2

bldg

Sheet4

What We Moved To lsquoShort-Livedrsquo Property

101

Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site Equipment

Sheet1

Sheet2

bldg

What We Kept as lsquoLong-Livedrsquo Property

102

Excavation (Foundation Only) 5000000$ 500 39 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Concrete (Floor) 7500000$ 750 39 750 39 Floor (1250)Ceramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)Ceilings (Gypsum) 5000000$ 500 39 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)Floor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)Plumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)Electrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 750 39 750 39 Building Only (1250)Elevators 2500000$ 250 39 250 39 Elevators (1250)Exterior Improvements 10000000$ 1000 1539 1000 15 Improvements (1250)Total Improvements 100000000$ 10000 10000

Sheet1

Sheet2

bldg

Cost Segregation Reallocation (Shift)

103

Allocation AllocationPre-Cost Segregation Post-Cost Segregation

Life Cost Percentage Life Cost Percentage 5-Year Property -$ 000 5-Year Property 14338000$ 143415-Year Property -$ 000 15-Year Property 10330000$ 103339-Year Property 100000000$ 10000 39-Year Property 75332000$ 7533

Total 100000000$ 10000 Total 100000000$ 10000

Reallocation From Long-Lived Property to Short-Lived Property$2466802468

Sheet1

Sheet2

bldg

Sheet4

What would the NPV Tax Benefit be

104

DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

Net Present Value Tax Savings$33293

What would the NPV Tax Benefit be

105

Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

Basis ($) NPVTS Benefit $100000000 $3329300 $500000000 $16646500 $1000000000 $33293000 $1500000000 $49939500 $2000000000 $66586000 $2500000000 $83232500 $5000000000 $166465000 $7500000000 $249697500 $10000000000 $332930000

Acquired PropertyFormal Building Construction Payment Applications As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information and documentation are normally not available for acquired properties

Buildings can be 10+ 20+ 30+ 40+ 50+ 60+ 70+ 80+ 90+ 100+ 125+ 150+ 175+ or 200+ Years Old

106

Oldest Skyscraper in US

107

Delaware BuildingChicago1872

Perform a Site VisitConduct a Site Visit to inspect the property

bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

108

Cost Segregation Acquired Building Mini Study

109

bull Small Office Buildingbull Acquired Propertybull Basis $1000000

bull Buildingbull Site Improvements

bull Location (Manhattan NY)bull 5000 SFbull Purchased Yesterdaybull Building Age 6-Yearsbull Interior Fit-out 3-Years

How Did You Price That

110

National Pricing Resources

Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

lsquoSegregated Cost Methodrsquo

bull Electricalbull Plumbingbull Interiorbull Site

lsquoComponent Pricingrsquo

How Did You Price That

111

National Pricing Resources

Gordian (RS Means Cost DataBest 1245 Property Detail

bull Electricalbull Plumbingbull Interiorbull Site

lsquoComponent Pricingrsquo

How Did You Price That

112

Marshall amp Swift - CoreLogisBest 1250 Property Detail

lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

How Did You Price That

113

Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

How Did You Price That

114

Base Building Construction Type of Materials Unit of MeasureExcavation Size of Hole Dug Cubic Feet

Foundation Type of Materials (Concrete Concrete Block amp Mortar Etc) Cubic feet

Masonry Type of Materials (Brick amp Mortar Concrete Block amp Mortar Square Feet

Floor Type of Materials (Wood Concrete Etc) Square Feet

Flooring Type of Materials Carpet Wood Etc) Square Feet

Ceilings Type of Materials - ( Gypsum Wood Paneling Etc) Square Feet

Interior Fit-Out Property Type - (Property Type Office Hospital Etc) Square Feet

Plumbing Property Type - (Property Type Office Hospital Etc) Square Feet

Heating Ventilating and Air Conditioning (HVAC) Property Type - (Property Type Office Hospital Etc) Square Feet

Electrical Property Type - (Property Type Office Hospital Etc) Square Feet

Thermal and Moisture Protection Type of Materials - (Roof amp Sub-Roof) Square Feet

Elevators Style(Freight andor Passenger) and Weight Capacity Qty

Base Building We Observed amp Priced

115

$825000 using the Segregated Cost Approach

Replacement Percentage NowBase Building Cost New Check Year

Excavation (Foundation Only) 5000000$ 606 39Foundation (Concrete Block amp Mortar) 7500000$ 909 39Masonry (Concrete Block amp Mortar) 7500000$ 909 39Concrete (Floor) 7500000$ 909 39Ceilings (Gypsum) 5000000$ 606 39Wood Plastics and Composites (Interior Fit-Out) 17500000$ 2121 39Plumbing 7500000$ 909 39Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39Electrical 7500000$ 909 39Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 39Elevators 2500000$ 303 39Total Improvements 82500000$ 10000

Acquired

New

Sheet2

Sheet6

bldg

Sheet4

Sheet5

Base Building Calculation Check

116

$825000 using the Segregated Cost Approach Check to Calculator Method

5000 SF X 11800 X 150 = $885000$825000 vs $885000Variance 701754 (Pass)Under 10 = Pass

OFFICE BUILDINGS (344)

$885000 using the Calculator Method

Interior Fit-Out Carpet

Vinyl Tile

117

5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

Rounded to Nearest US Dollar ($) for Example Purposes Only

Interior Fit-Out

118

Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

Price amp Location Adjustment

Interior Fit-Out

119

Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

Price amp Location Adjustment

Interior Fit-Out Was

120

Now

$25740 + $4680+ $20000 + $15000 + $10000 + $10000 + $15000+ $74580 = $175000

Interior Fit-Out 17500000$ 2121 39

Old Was New Now NowAsset RCN RCN YearCarpet 2574000$ 312 5Vinyl Flooring 468000$ 057 5Cabinets Base amp Wall 2000000$ 242 5Countertops 1500000$ 182 5Reception Desk 1000000$ 121 5Chair Rail Trim Molding 1000000$ 121 5Crown Molding 1500000$ 182 5Interior Fit-Out 17500000$ 2121 7458000$ 904 39

Sheet1

Sheet2

bldg

Sheet4

Sheet1

Sheet2

bldg

Sheet4

Plumbing

121

Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

Price amp Location Adjustment

PlumbingWas

122

Now

$950 + $1010 + $300 + $72740= $75000

Plumbing 7500000$ 909 39

Old Was New Now NowAsset RCN RCN Year NoteSink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentPlumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)

Sheet1

Sheet2

bldg

Sheet4

Sheet1

Sheet2

bldg

Sheet4

Heating Air Conditioning amp Ventilation (HVAC)

123

Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

Price amp Location Adjustment

Heating Air Conditioning amp Ventilation (HVAC) Was

124

Now

$5000 + $70000 = $75000

Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39

Old Was New Now NowAsset RCN RCN Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)

Sheet1

Sheet2

bldg

Sheet4

Sheet1

Sheet2

bldg

Sheet4

Electrical

125

Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

Price amp Location Adjustment

Electrical

126

Price amp Location Adjustment

Retail

TelevisionLaundry

Site

Communications

OfficeComputer

MFGMedical Copiers

FoodService

Electrical

127

Price amp Location Adjustment

Cost To Install $ 3000000

Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

Electrical

128

Was

Now

$18000 + $6000 + $12000 + $3000 + $36000 = $75000

Electrical 7500000$ 909 39

Old Was New Now NowAsset RCN RCN Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site EquipmentElectrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)

Sheet1

Sheet2

bldg

Sheet4

Sheet1

Sheet2

bldg

Sheet4

What We Moved To lsquoShort-Livedrsquo Property

129

Old Was New Now NowAsset RCN RCN Year NoteCarpet 2574000$ 312 5 Considered Personal PropertyVinyl Flooring 468000$ 057 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 242 5 Considered Personal PropertyCountertops 1500000$ 182 5 Considered Personal PropertyReception Desk 1000000$ 121 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 121 5 Considered Personal PropertyCrown Molding 1500000$ 182 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site Equipment

Sheet1

Sheet2

bldg

Sheet4

What We Kept as lsquoLong-Livedrsquo Property

130

Old Was New Now NowAsset RCN RCN Year NoteExcavation (Foundation Only) 5000000$ 606 5000000$ 606 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Concrete (Floor) 7500000$ 909 7500000$ 909 39 Floor (1250)Ceilings (Gypsum) 5000000$ 606 5000000$ 606 39 Gypsum (1250)Interior Fit-Out 17500000$ 2121 7458000$ 904 39 Mix (1245 amp 1250)Plumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)Electrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 7500000$ 909 39 Building Only (1250)Elevators 2500000$ 303 2500000$ 303 39 Elevators (1250)Total Improvements 82500000$ 10000 82500000$ 10000

Sheet1

Sheet2

bldg

Sheet4

IRS Cost Segregation Audit Techniques Guide

131

DepreciationldquoAcquired or Used PropertiesCost segregation studies on used real property should be performed by qualified appraisers and should properly allocate the purchase price between the non-depreciable land building and personal property based on their value as of the date of purchase See AmeriSouth XXXII Ltd v Commissioner TC Memo 2012-67rdquo

IRS Cost Segregation Audit Techniques Guide

132

Physical Deterioration and Functional ObsolescenceThe lack of cost records and the age of a property add to the uncertainty in determining its value or cost In making this determination a quality study always accounts for the physical deterioration and functional obsolescence of assets It also provides the documents and the corroborating evidence used to determine values or costs

Depreciation

133

Normal Useful Life (NUL) or Economic Useful Life The physical life usually estimated in terms of years that a new property will actually be used before it is retired from service A propertyrsquos normal useful life relates to how long similar properties actually tend to be used as opposed to the more theoretical economic life calculation of how long a property can profitably be used (Nationally Punished Sources ASA or Marshall Valuation)

andor

Effective Age Apparent age of a property in comparison with a new property of likekind that is the age indicated by the actual condition of a property In estimatingeffective age the appraiser considers the effect that overhauls rebuilds and above average or below-average maintenance may have had on the propertyrsquos currentcondition

Depreciation

134

Using AgeLife to Estimate Total Depreciationbull Physical Age Normal Useful Lifebull Effective Age Normal Useful Life Example bull Physical Age = 5-Yearsbull Normal Useful Life = 15-Year

bull 5-Years15-Years = 33 Depreciationor

bull Remaining Useful Life (RUL) = 15-Years (1-3333) = 10-Years

Effective Age Adjustment May or Must Be Used

135

Delaware BuildingChicago

1872

Physical Age Normal Useful Life148-Years 70-Years = 2114 = 2114

Effective Age Normal Useful Life30-Years 70-Years = 4285 = 4285

Make the lsquoEffective Agersquo Adjustment indicated by the actual condition of a property

1250-15 Year Property

136

15-Year Site ImprovementsSite Concrete Asphalt Paving

Site Masonry Sprinkler Irrigation Systems

Signage Storm Sewer Systems

Swimming Pools Site Signage

Fountains Brick Walls amp Paving

Parking Lamps Patios

Landscaping Traffic Control Equipment

Retention Ponds Site Electrical

Sidewalks Site Plumbing

Curbs Fixed-In-Place Furniture

Fencing amp Gates Retaining Walls

Depreciation

137

New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationCarpet 2574000$ 5 3 3 8 038 063 1608750$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$

Sheet1

Sheet2

bldg

Sheet4

Depreciation

138

New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ Total Improvements 92500000$ 80786009$

Sheet1

Sheet2

bldg

Sheet4

Depreciation

139

Replacement Cost New less Depreciation vs BasisReplacement Cost New less Depreciation

$80786009Cost Segregation Basis

$100000000

A Prorata Formula is used to adjust RCNLD up or down to the Cost Segregation Basis ($)

Bases ($)RCNLD ($) = Prorate Adjustment$1000000 $80786009

12378 = 124 (Shown on Spreadsheet)

Depreciation

140

New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedCarpet 2574000$ 5 3 3 8 038 063 1608750$ 124 1991372$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ 124 477077$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ 124 2178595$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ 124 1633946$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ 124 1089298$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ 124 1114054$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ 124 1671081$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ 124 105835$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ 124 112519$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ 124 33422$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ 124 502872$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ 124 1924276$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ 124 583552$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ 124 1080295$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ 124 270074$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ 124 5415542$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ 124 1768340$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$ 124 884170$

Sheet1

Sheet2

bldg

Sheet4

Depreciation

141

New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ 135 9611618$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ 135 8954732$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ 135 8617422$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ 135 4431817$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ 135 3077651$ Total Improvements 82500000$ 74268152$ 100000000$

Sheet1

Sheet2

bldg

Sheet4

Cost Segregation Reallocation (Shift)

142

Reallocation From Long-Lived Property to Short-Lived Property$22836321

2284

Allocation AllocationPre-Cost Segregation Post-Cost Segregation

Life Cost Percentage Life Cost Percentage5-Year Property -$ 000 5-Year Property 14464773$ 144615-Year Property -$ 000 15-Year Property 8371547$ 83739-Year Property 100000000$ 10000 39-Year Property 77163679$ 7716

Total 100000000$ 10000 Total 100000000$ 10000

What would the NPV Tax Benefit be

143

DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

Net Present Value Tax Savings$31142

What would the NPV Tax Benefit be

144

Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

Basis ($) NPVTS Benefit $100000000 $ 31142 $500000000 $ 155710 $1000000000 $ 311420 $1500000000 $ 311420 $2000000000 $ 622840 $2500000000 $ 778550$5000000000 $ 1557100$7500000000 $ 2335650 $10000000000 $ 3114200

New Construction vs Acquired Property

145

Acquired Office BuildingReallocation From Long-Lived Property to Short-Lived Property

$228363212284

New Construction Office BuildingReallocation From Long-Lived Property to Short-Lived Property

$246680 2468

Industry Estimates

146

Industry Estimates

147

Self-Storage Facility

The Team Approach Business Valuation Appraisers Real Property Appraisers Personal Property Appraisers

bull Machinery amp Equipment Appraisersbull Fine Art Appraisersbull Fine Furniture Appraisers

148

Are in a Unique Position to Identify lsquoCost Segregation Opportunitiesrsquo that will allow their lsquoClientsrsquo to save money with a

lsquoQualityrsquo Cost Segregation Study

The Team Approach

149

bull Pre-Purchase Appraisal Assignmentsbull Post-Purchase Appraisal Assignmentsbull Insurance Appraisal Assignmentsbull Purchase Price Allocation Appraisal Assignments

bull Asset Acquisitions and Business Combinations (ASC 801) The lsquoTeam Approachrsquo works best with The Real Property Machinery amp Equipment and Cost

Segregation Professional working as a lsquoTeamrsquo

The Team Approach

150

Site Visit Teambull Real Property Appraiserbull Personal Property Appraiser (MampE)bull Cost Segregation ProfessionalCan Setup a working strategy on how Tangible Property (Real amp Personal) will be allocated

The Team Approach

151

Examplesbull Window Treatments

bull Specialty Lights

bull Dish Lines

The Team Approach

152

Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the MampE Appraiser those assets will likely be booked as 5-year property on the Fixed Asset Recordrsquo

The Team Approach

153

Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the Real Property Appraiser those assets using a Quality lsquoCost Segregationrsquo would also be recorded as 5-year property

The Team Approach

154

Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesThe key to providing a lsquoQualityrsquo Cost Segregation Study is to understand what Property is being Allocate to Personal Property vs Real PropertyThe last thing a Cost Segregation Professional wants is to book a lsquoPropertyrsquo on the Real Property side of the fixed asset record not understanding it has already been lsquobookedrsquo on the Personal Property side of the Fixed Asset Record (Depreciating a Property Twice)

Repair Regulation ComplianceOther Uses of a Cost Segregation StudyRepair Regulation Compliance In late 2013 the IRS issued final regulations commonly

referred to as the repair regulations providing rules regarding the treatment of expenditures for acquiring maintaining or improving tangible property In 2014 the IRS issued final regulations on the treatment of

dispositions of tangible property

155

Repair RegulationDisposable Tangible PropertyBudgeting

156

New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsCarpet 2574000$ 5 3 3 8 1991372$ 5Vinyl Flooring 468000$ 5 3 3 17 477077$ 14Cabinets Base amp Wall 2000000$ 5 3 3 25 2178595$ 22Countertops 1500000$ 5 3 3 25 1633946$ 22Reception Desk 1000000$ 5 3 3 25 1089298$ 22Chair Rail Trim Molding 1000000$ 5 3 3 30 1114054$ 27Crown Molding 1500000$ 5 3 3 30 1671081$ 27Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 105835$ 27Mop Sink Supporting Floor Service 101000$ 5 3 3 30 112519$ 27Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 33422$ 27Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 502872$ 13Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 1924276$ 19Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 583552$ 11Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 1080295$ 16Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 270074$ 16Asphalt Paving 7000000$ 15 6 6 16 5415542$ 10Concrete Surb 2000000$ 15 6 6 21 1768340$ 15Concrete Sidewalk 1000000$ 15 6 6 21 884170$ 15

Sheet1

Sheet2

bldg

Sheet4

Repair RegulationDisposable Tangible PropertyBudgeting

157

New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsExcavation (Foundation Only) 5000000$ 39 6 6 70 5658688$ 64Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Concrete (Floor) 7500000$ 39 6 6 70 8488033$ 64Ceilings (Gypsum) 5000000$ 39 6 6 70 5658688$ 64Interior Fit-Out 7458000$ 39 3 3 70 8836148$ 67Plumbing 7274000$ 39 6 6 70 8232260$ 64Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 7922164$ 64Electrical 3600000$ 39 6 6 70 4074256$ 64Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 8488033$ 64Elevators 2500000$ 39 6 6 70 2829344$ 64Total Improvements 92500000$ 100000000$

Sheet1

Sheet2

bldg

Sheet4

So Much More We Didnrsquot Cover Bonus Depreciation Qualified Leasehold Improvements Qualified Landlord Improvements Qualified Improvements Property Common Areas Mixed Use Properties Tax Acts Financing

158

So Much More We Didnrsquot Cover Legal Framework Detailed Review of Cost Segregation Approaches Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Special Topics Industry Specific Guidance Issue Specific Guidance

159

Questions

160

Upcoming ASA EducationFor a complete listing of ASArsquos upcoming educational offerings visit wwwappraisersorg

Letrsquos ConnectFacebookcomASAappraisers

ASAappraisers

Linkedincomcompanyamerican-society-of-appraisers

YoutubecomASAappraisers

Appraisersnewsroomorg

Thank you for joining us

  • Slide Number 1
  • Disclaimer
  • Presenter
  • Presenter
  • About the ASA
  • Overview of Cost Segregation
  • Purchase Price Allocation
  • Cost Segregation in the Broadest Terms
  • The Big Questions
  • The Big Answers
  • The Big Answers
  • The Big Answers
  • Why Machinery not Real Property Appraisers
  • Why Machinery not Real Property Appraisers
  • Why Machinery not Real Property Appraisers
  • Who Performs Cost Segregation Studies
  • What is Tax Depreciation
  • What is Tax Depreciation
  • What is Tax Depreciation
  • What is Tax Depreciation
  • What is Tax Depreciation
  • What is Tax Depreciation
  • Tax Depreciation History
  • Tax Depreciation History
  • When did Cost Segregation Studies Begin
  • What is a Cost Segregation Study
  • How is Real Property Depreciated
  • How is Real Property Depreciated
  • How is Real Property Depreciated
  • How is Real Property Depreciated
  • How is Real Property Depreciated
  • How is Real Property Depreciated
  • Cost Segregation In-Practice
  • Cost Segregation In-Practice
  • Example of the lsquoShiftrsquo
  • So Whathellip Who Careshellip
  • Can we measure the Benefit of a Study
  • What would the NPV Tax Benefit be
  • What would the NPV Tax Benefit be
  • The Goal
  • What is 1245 lsquoShort Livedrsquo Property
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
  • Cost Segregation is born 1997
  • Wildhellip Wildhellip West Once Again
  • Cost Segregation lsquoStandardizedrsquo
  • Cost Segregation Audit Techniques Guide
  • Cost Segregation Audit Techniques Guide
  • Cost Segregation Audit Techniques Guide
  • Cost Segregation Audit Techniques Guide
  • IRS Cost Segregation Study Methods
  • IRS Cost Segregation Study Methods
  • IRS Cost Segregation Study Methods
  • Engineering
  • IRS Cost Segregation Study Methods
  • Permanency Test
  • Permanency Test
  • MACRS and ADR Systems
  • Asset Depreciation Range (ADR) System
  • MACRS
  • 1245 (Personal) or 1250 (Real) Property
  • 1245-5 amp 7 Year Property
  • 1245-5 amp 7 Year Property
  • 1250-15 Year Property
  • New Construction ndash AIA Construction Documents
  • AIA G702 Application For Payment
  • AIA G703 Construction Sheet
  • Simple G703 Construction Sheet
  • Cost Segregation New Construction Mini Study
  • Cost Segregation New Construction Mini Study
  • Keeping Our Example Simple
  • Perform a Site Visit
  • We Observed
  • Flooring Observed
  • Flooring Observed
  • How Did You Price That
  • How Did You Price That
  • How Did You Price That
  • How Did You Price That
  • Flooring Observed
  • Flooring Observed
  • Location Factor
  • Wood Plastics and Composites (Interior Fit-Out)
  • Wood Plastics and Composites (Interior Fit-Out)
  • Trim Molding
  • Trim Molding
  • Plumbing
  • Plumbing
  • Heating Air Conditioning amp Ventilation (HVAC)
  • Heating Air Conditioning amp Ventilation (HVAC)
  • Electrical
  • Electrical
  • Electrical
  • Electrical
  • What We Moved To lsquoShort-Livedrsquo Property
  • What We Kept as lsquoLong-Livedrsquo Property
  • Cost Segregation Reallocation (Shift)
  • What would the NPV Tax Benefit be
  • What would the NPV Tax Benefit be
  • Acquired Property
  • Oldest Skyscraper in US
  • Perform a Site Visit
  • Cost Segregation Acquired Building Mini Study
  • How Did You Price That
  • How Did You Price That
  • How Did You Price That
  • How Did You Price That
  • How Did You Price That
  • Base Building We Observed amp Priced
  • Base Building Calculation Check
  • Interior Fit-Out
  • Interior Fit-Out
  • Interior Fit-Out
  • Interior Fit-Out
  • Plumbing
  • Plumbing
  • Heating Air Conditioning amp Ventilation (HVAC)
  • Heating Air Conditioning amp Ventilation (HVAC)
  • Electrical
  • Electrical
  • Electrical
  • Electrical
  • What We Moved To lsquoShort-Livedrsquo Property
  • What We Kept as lsquoLong-Livedrsquo Property
  • IRS Cost Segregation Audit Techniques Guide
  • IRS Cost Segregation Audit Techniques Guide
  • Depreciation
  • Depreciation
  • Effective Age Adjustment May or Must Be Used
  • 1250-15 Year Property
  • Depreciation
  • Depreciation
  • Depreciation
  • Depreciation
  • Depreciation
  • Cost Segregation Reallocation (Shift)
  • What would the NPV Tax Benefit be
  • What would the NPV Tax Benefit be
  • New Construction vs Acquired Property
  • Industry Estimates
  • Industry Estimates
  • The Team Approach
  • The Team Approach
  • The Team Approach
  • The Team Approach
  • The Team Approach
  • The Team Approach
  • The Team Approach
  • Repair Regulation Compliance
  • Repair RegulationDisposable Tangible PropertyBudgeting
  • Repair RegulationDisposable Tangible PropertyBudgeting
  • So Much More We Didnrsquot Cover
  • So Much More We Didnrsquot Cover
  • Questions
  • Upcoming ASA Education
    OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
    AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
    Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
    Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
    Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
    Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
    Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
    Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
    Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
    Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
    Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
    Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
    Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
    Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
    Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
    Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
    Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPost-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 144647731446
    15-Year Property$ - 000015-Year Property$ 8371547837
    39-Year Property$ 1000000001000039-Year Property$ 771636797716
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
    AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
    Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
    Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
    Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
    Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
    Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
    Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
    Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
    Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
    Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
    Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
    Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
    Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
    Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
    Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
    Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPost-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 144647731446
    15-Year Property$ - 000015-Year Property$ 8371547837
    39-Year Property$ 1000000001000039-Year Property$ 771636797716
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
    AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
    Carpet$ 25740003125338038063$ 1608750135$ 2166137Considered Personal Property
    Vinyl Flooring$ 46800005753317018082$ 385412135$ 518946Considered Personal Property
    Cabinets Base amp Wall$ 200000024253325012088$ 1760000135$ 2369791Considered Personal Property
    Countertops$ 150000018253325012088$ 1320000135$ 1777343Considered Personal Property
    Reception Desk$ 100000012153325012088$ 880000135$ 1184896Considered Personal Property
    Chair Rail Trim Molding$ 100000012153330010090$ 900000135$ 1211825Considered Personal Property
    Crown Molding$ 150000018253330010090$ 1350000135$ 1817737Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 9500001253330010090$ 85500135$ 115123Support Personal Property
    Mop Sink Supporting Floor Service$ 10100001253330010090$ 90900135$ 122394Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 30000004153330010090$ 27000135$ 36355Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 50000006153316019081$ 406250135$ 547004Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 180000021853322014086$ 1554545135$ 2093152Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 60000007353314021079$ 471429135$ 634765Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 120000014556622027073$ 872727135$ 1175103Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 300000036156622027073$ 218182135$ 293776Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
    Concrete (Floor)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000904393370004096$ 7138371135$ 9611618Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 7274000882396670009091$ 6650514135$ 8954732Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000848396670009091$ 6400000135$ 8617422(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 3600000436396670009091$ 3291429135$ 4431817Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
    Elevators$ 2500000303$ 2500000303396670009091$ 2285714135$ 3077651Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000$ 74268152$ 100000000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
    AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
    Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
    Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
    Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
    Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
    Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
    Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
    Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
    Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
    Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
    Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
    Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
    Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
    Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 144647731446
    15-Year Property$ - 000015-Year Property$ 8371547837
    39-Year Property$ 1000000001000039-Year Property$ 771636797716
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
    AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
    Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
    Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
    Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
    Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
    Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
    Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
    Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
    Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
    Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
    Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
    Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
    Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
    Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 144647731446
    15-Year Property$ - 000015-Year Property$ 8371547837
    39-Year Property$ 1000000001000039-Year Property$ 771636797716
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
    AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
    Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
    Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
    Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
    Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
    Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
    Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
    Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
    Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
    Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
    Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
    Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
    Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
    Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
    Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 144647731446
    15-Year Property$ - 000015-Year Property$ 8371547837
    39-Year Property$ 1000000001000039-Year Property$ 771636797716
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNow
    AssetRCNRCNYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
    Elevators$ 2500000303$ 250000030339Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNow
    AssetRCNRCNYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
    Elevators$ 2500000303$ 250000030339Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNow
    AssetRCNRCNYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
    Elevators$ 2500000303$ 250000030339Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
    Elevators$ 2500000303$ 25000002503930339Elevators (1250)
    Total Improvements$ 8250000010000$ 82500000775010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNow
    AssetRCNRCNYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
    Elevators$ 2500000303$ 250000030339Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
    Elevators$ 2500000303$ 25000002503930339Elevators (1250)
    Total Improvements$ 8250000010000$ 82500000775010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNow
    AssetRCNRCNYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
    Elevators$ 2500000303$ 250000030339Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
    Elevators$ 2500000303$ 25000002503930339Elevators (1250)
    Total Improvements$ 8250000010000$ 82500000775010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    OldWasNewNowNow
    AssetRCNRCNYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
    Elevators$ 2500000303$ 250000030339Elevators (1250)
    Total Improvements$ 8250000010000$ 8250000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740003125Considered Personal Property
    Vinyl Flooring$ 4680000575Considered Personal Property
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
    Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
    Elevators$ 2500000303$ 25000002503930339Elevators (1250)
    Total Improvements$ 8250000010000$ 82500000775010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    Office Building
    5-Year 1434
    15-Year 1033
    39-Year 7533
    BasisNPVTS Benefit
    $ 100000000$ 3329300$003
    $ 500000000$ 16646500
    $ 1000000000$ 33293000
    $ 1500000000$ 49939500
    $ 2000000000$ 66586000
    $ 2500000000$ 83232500
    $ 5000000000$ 166465000
    $ 7500000000$ 249697500
    $ 10000000000$ 332930000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    868400
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    Base Building ConstructionType of MaterialsUnit of Measure
    ExcavationSize of Hole DugCubic Feet
    FoundationType of Materials (Concrete Concrete Block amp Mortar Etc)Cubic feet
    MasonryType of Materials (Brick amp Mortar Concrete Block amp MortarSquare Feet
    FloorType of Materials (Wood Concrete Etc)Square Feet
    FlooringType of Materials Carpet Wood Etc)Square Feet
    CeilingsType of Materials - ( Gypsum Wood Paneling Etc)Square Feet
    Interior Fit-OutProperty Type - (Property Type Office Hospital Etc)Square Feet
    PlumbingProperty Type - (Property Type Office Hospital Etc)Square Feet
    Heating Ventilating and Air Conditioning (HVAC)Property Type - (Property Type Office Hospital Etc)Square Feet
    ElectricalProperty Type - (Property Type Office Hospital Etc)Square Feet
    Thermal and Moisture ProtectionType of Materials - (Roof amp Sub-Roof)Square Feet
    ElevatorsStyle(Freight andor Passenger) and Weight CapacityQty
    AllocationAllocation
    Pre-Cost SegregationPost-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    $ 1433800024670581238852
    $ 1033000024670418761148
    $ 24668000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    ReplacementPercentageWasWasNowNow
    Base BuildingCost NewCheckCostYearYearNote
    Carpet$ 25740003125
    Vinyl Composition Tile$ 4680000575
    Cabinets Base amp Wall$ 20000002425Considered Personal Property
    Countertops$ 15000001825Considered Personal Property
    Reception Desk$ 10000001215Considered Personal Property
    Chair Rail Trim Molding$ 10000001215Considered Personal Property
    Crown Molding$ 15000001825Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
    Excavation (Foundation Only)$ 5000000606$ 50000006063960639Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
    Concrete (Floor)$ 7500000909$ 75000009093990939Floor (1250)
    Ceilings (Gypsum)$ 5000000606$ 50000006063960639Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 175000002121$ 7458000212153990439Mix (1245 amp 1250)
    Plumbing$ 7500000909$ 727400090953988239Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000090953984839(HVAC) (1245 amp 1250)
    Electrical$ 7500000909$ 360000090953943639Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000009093990939Building Only (1250)
    Elevators$ 2500000303$ 25000003033930339Elevators (1250)
    Total Improvements$ 8250000010000$ 825000001000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPost-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    Concrete (Floor)$ 75000007503975039Floor (1250)
    Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    Electrical$ 360000075053936039Electrical (1245 amp 1250)
    Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    Elevators$ 25000002503925039Elevators (1250)
    Exterior Improvements$ 1000000010001539100015Improvements (1250)
    Total Improvements$ 1000000001000010000
    5200 sf
    good class C Office bldg
    167sf
    MampS Section 15 p17
    carpet3432sf$ 500$ 493$ 2574000
    vct1040sf$ 300$ 299$ 468000
    ceramic tile728
    factor 150 class c
    AllocationAllocation
    Pre-Cost SegregationPre-Cost Segregation
    LifeCostPercentageLifeCostPercentage
    5-Year Property$ - 00005-Year Property$ 143380001434
    15-Year Property$ - 000015-Year Property$ 103300001033
    39-Year Property$ 1000000001000039-Year Property$ 753320007533
    Total$ 10000000010000Total$ 10000000010000
    WasWasNowNow
    AssetCostYearYearNote
    Carpet$ 25740002575Considered Personal Property
    Vinyl Flooring$ 4680000475Considered Personal Property
    Cabinets Base amp Wall$ 20000002005Considered Personal Property
    Countertops$ 15000001505Considered Personal Property
    Reception Desk$ 10000001005Considered Personal Property
    Chair Rail Trim Molding$ 10000001005Considered Personal Property
    Crown Molding$ 15000001505Considered Personal Property
    Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
    Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
    Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
    Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
    Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
    Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
    Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
    Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
    39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
    39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
    39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
    39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
    39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
    39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
    39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
    39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
    39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
    39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
    39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
    39$ 2500000Elevators$ 25000002503925039Elevators (1250)
    39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
    $ 100000000Total Improvements$ 1000000001000010000
    $ 90000000$ 538922

    DisclaimerThe techniques ideas suggestions and other information within this PowerPoint are intended for your GENERAL

    KNOWLEDGE only and is not a substitute for formal andor advanced training in the preparation of a lsquoCost Segregation

    Studyrsquo Any application of the techniques ideas and suggestions within this PowerPoint is at the participantrsquos

    readers sole discretion and risk The information should not be considered lsquocompletersquo and does not qualify the participant(s) of this presentation to perform a Quality Cost Segregation Study

    2

    Presenter Walter W OrsquoConnell MEc ASA Educationbull BA ndash Economics ndash Kean University of New Jerseybull BS ndash Finance ndash Kean University of New Jerseybull MA ndash Economics ndash Montclair University of New Jerseybull ASA - Machinery amp Technical Specialties

    Publishedbull ASA MTS Journalbull Academiaedu

    Career Pathbull Buyer Planner amp Forecaster ndash MFG Supplies amp MampEbull Machinery amp Equipment AppraiserCost Segregation Professionalbull Current ASA Philadelphia Chapter Presidentbull Past Co-Chair of the American Society of Cost Segregation Professionals (ASCSP)

    3

    Presenter

    Estimates the High Low Useful Life Range of over 5000 fixed and movable assets within the Lodging IndustryPublished by

    331-Pages

    4

    About the ASAThe American Society of Appraisers is the largest multi-discipline voluntary membership trade association representing and promoting their member appraisers The society was founded in 1936 and is one of the eight trade association appraisal groups that founded The Appraisal Foundation

    5

    Overview of Cost Segregation What is Tax Depreciation

    What is Cost Segregation

    Who can benefit from a Cost Segregation Study

    Cost Segregation as part of a Purchase Price Allocation

    6

    Purchase Price Allocation What is the connection between Purchase Price Allocation amp

    Cost Segregation

    How are lsquoAppraised Valuesrsquo used in a Cost Segregation

    How a Cost Segregation Study can be used to lsquoenhancersquo the Fixed Asset Record (FAR)

    Repair Regulations Compliance using a Cost Segregation Study

    7

    Cost Segregation in the Broadest TermsCost Segregation Study Under United States tax laws and accounting rules cost

    segregation is the process of identifying personal property assets that are grouped with real propertyassets and separating out personal property for tax reporting purposes

    Note The words lsquoAppraisalrsquo andor lsquoValuationrsquo are not found within this definition

    8

    The Big QuestionsQuestion Are Cost Segregation Studies AppraisalValuation

    Assignments Why are we studying this topic Why is a MampE Appraiser instructing on a subject related

    to Real Property

    9

    The Big AnswersQuestion Are Cost Segregation Studies AppraisalValuation

    Assignments Answer No Why are we studying this topic Answer Cost Segregation is addressed in the 3rd amp 4th

    addition of ldquoValuing Machinery and Equipment The Fundamentals of Appraising Machinery and Technical Assetsrdquo

    10

    The Big Answers

    11

    3rd Edition 4th Edition

    The Big Answers

    12

    Why is a MampE Appraiser instructing on a subject related to Real Property Remember Cost Segregation is the process of identifying

    personal property assets that are grouped with real property assets

    It is as much a lsquoPersonal Propertyrsquo exercise as it as a lsquoReal Property Exercisersquo

    Segregation as in lsquoCost Segregationrsquo = Componentization

    Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

    in lsquoComponentrsquo Valuation

    13

    Cookie Production Line

    Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

    in lsquoComponentrsquo Valuation

    14

    Cookie Production Line

    MampE Appraisers look at dozens or hundreds of lsquocomponentsrsquo to value production lines

    Why Machinery not Real Property Appraisers Machinery amp Equipment (lsquoMampErsquo) Appraisers are trained

    in the lsquoComponentrsquo Valuation The art of lsquocomponentizingrsquo large production lines into

    individual components for the purpose of valuing those assets is similar to lsquosegregatingrsquo commercial real property into their individual components

    Componentizing = SegregationSegregating the Costs of lsquoRealrsquo amp lsquoPersonal Propertyrsquo

    15

    Who Performs Cost Segregation Studies

    16

    What is Tax Depreciation

    A form of depreciation where the loss in value or usefulness of a property is due to the using up or expiration of its useful life caused by wear and tear deterioration exposure to various elements physical stresses and similar factors

    17

    We know as Appraisers whatPhysical Depreciation

    What is Tax DepreciationTax depreciation the depreciation that can be listed as an expense on a tax return for a given reporting period under the applicable tax laws It is used to reduce the taxable income reported by a business Depreciation is the gradual charging to expense of fixed assets cost over its useful life

    18

    What is Tax DepreciationFixed Assets are Assets which are purchased

    for long-term use and are not likely to be converted quickly into cash such as land buildings and equipmentAll legal Fixed Assets are allowed to be

    depreciated for Business with exception of LandLand is Never Depreciable

    19

    What is Tax DepreciationLand is non-depreciated because land is assumed to have an unlimited useful life Other long-lived Fixed assets such as land improvements buildings furnishings equipment etc have limited useful lives Therefore the costs of those assets must be allocated to those limited accounting periods

    20

    What is Tax DepreciationLand may change overtime by Man or Nature but can never be exhausted

    21

    Your Land is now at the Bottom of the Sinkhole

    What is Tax Depreciation

    Land may change overtime by Man or Nature but can never be exhausted

    22

    Your Land is now at the Bottom of the Lake

    Tax Depreciation History Tax Depreciation is loosely based on Physical Depreciation using the

    lsquoAsset Depreciation Range System (ADR)rsquo developed by the InternalRevenue Service (ldquoIRSrdquo)

    US Income Tax signed into law 1913 (Fund The Great War (WWI)) It was like the Wild Wild West Making depreciation rules up as you go Some non-governmental sources like Tiffanyrsquos Digest of Depreciation 1890

    edition gave some guidance 1934 The U S Treasury due to decreased revenue began requiring taxpayers

    to prove that they were selecting appropriate useful lives Giving little guidance and relying on non-governmental sources (The US Great Depreciation)

    23

    Tax Depreciation History 1942 Bulletin F Tables of Useful Lives of Depreciable Property The first true

    guidance published by the IRS 1954 Congress authorized the use of accelerated depreciation methods (We will

    speak about this later Very Important) 1971 The class life was introduced This provided for tax depreciation based on

    lsquoclass livesrsquo 1981 The Accelerated Cost Recovery System (ACRS) was designed to simplify

    cost and recovery and stimulate capital formation 1986 Modified Accelerated Cost Recovery System (MACRS) was an entirely

    new system for tangible property placed into service after 1986 (economic stimulus to stimulate spending)

    `

    24

    When did Cost Segregation Studies BeginA Cost Segregation Study

    (Real Property Reclassification Exercise)was not created under one sweeping lsquoTax Actrsquo or lsquoRegulatory Changersquo It was a slow progression

    bull US Income Tax signed into law 1913 (fundfinance lsquoThe Great Warrsquo ndash lsquoWorld War Irsquo (1914 ndash 1918)bull Development of IRS Depreciation Tables 1954bull Development of Class Lives 1971bull Asset Depreciation Range System (ADR) 1971bull Accelerated Cost Recovery System (ACRS) 1981 (Economic Stimulus)bull Reagan Economic Recovery Act (1981)bull Reagan Tax Reform Act (1986)bull Modified Accelerated Cost Recovery System (MACRS) 1986 (Economic Stimulus)bull A Major Tax Court Case HOSPITAL CORP OF AMERICA v COMMISSIONER 1997 (Tax Court)

    25

    What is a Cost Segregation StudyCost Segregation is the process of identifying personal property assets that are grouped with commercial real property assets and separating out those personal assets for tax reporting purposes (IRS)

    In-Short We are identifying commercial real property components that are Considered personal property

    or Directly support personal property

    For the purpose of reclassifying those assets to shorter-lived depreciation (Walter OrsquoConnell)

    26

    How is Real Property DepreciatedldquoIn order to calculate depreciation for Federal income tax purposes taxpayers must use the correct method and proper recovery period for each asset or property ownedrdquo Non-Residential Commercial Real Property 1250-39 (39-year)

    Depreciation

    Residential Commercial Real Property 1250-275 (275-year) Depreciation

    Commercial Real Property Site Improvements 1250-15 (15-year) Depreciation

    IRS ndash Cost Segregation Audit Techniques Guide Chapter 1 ndash Introductionhttpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-1-introduction

    27

    How is Real Property DepreciatedIf no Cost Segregation Study is performed the IRS Income Tax

    Filing must be 39-Year lsquoStraight-Linersquo Depreciation for Non-Residential

    Commercial Property (1250-39) (39-year)

    275-Year lsquoStraight-Linersquo Depreciation for Residential Commercial Property (1250-275) (275-year)

    15-Year lsquoStraight-Linersquo Depreciation for Site Improvements associated with All Commercial Property (1250-15 )(15-year)

    28

    How is Real Property DepreciatedWhat Does 1250 Mean

    Section 1250 of the United States Internal Revenue Code is a rule establishing that the IRS will tax a gain from the sale of depreciated commercial real property as ordinary income if the accumulated depreciation exceeds the depreciation calculated with the straight-line depreciation method

    29

    1250-15 1250-275 1250-39 Site Improvement Commercial Residential Commercial Non-Residential

    15-Year 275-Year 39-Year

    How is Real Property DepreciatedA lsquoCommercial Parking Lotrsquo (Site Improvements (1250-15)) is PurchasedBuilt for $18000000 Appraised Land Value = $3000000 (Land is never depreciated) Basis $18000000 ndash $3000000 = $15000000

    30

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    Annual Straight-Line Depreciation 15-Years

    How is Real Property DepreciatedA lsquoCommercial Apartment Buildingrsquo (Residential Commercial Property (1250-275)) is PurchasedBuilt for $35000000 Appraised Land Value = $7500000 (Land is never depreciated) Basis $35000000 ndash $7500000 = $27500000

    31

    Annual Straight-Line Depreciation 275-Years$1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $ 500000

    How is Real Property DepreciatedA lsquoCommercial Office Buildingrsquo (Non-Residential Commercial Property (1250-39)) is PurchasedBuilt for $44000000 Appraised Land Value = $5000000 (Land is never depreciated) Basis $44000000 ndash $5000000 = $39000000

    32

    Annual Straight-Line Depreciation 39-Years$1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000

    Cost Segregation In-PracticeTheory of Cost Segregation

    A Cost Segregation Study does not increase or decrease the depreciation that can be taken on a lsquocommercial propertyrsquo We are shifting depreciation of commercial real property components that

    areConsidered personal property

    orDirectly support personal property

    and moving (Shifting) that depreciation from future years of lsquoexpensingrsquo to more current years of expensingrsquo

    33

    Cost Segregation In-PracticeExample of the lsquoShiftrsquoAn lsquoOffice Building with Site Improvementsrsquo is PurchasedBuilt for $50000000Appraised Land Value = $11000000Basis $50000000 ndash $11000000 = $39000000

    The Cost Segregation Professional performing a quality study that will pass IRS scrutiny moves

    10 of the Basis to Short-Lived Property (5-Years Depreciation)10 of the Basis to 1250-15 Site Property (15-Year Depreciation)What will that look like

    34

    Example of the lsquoShiftrsquo

    35

    Straight-Line Depreciation

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000

    $ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

    $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

    $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000

    Accelerated Depreciation

    $ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

    $ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

    10 Moved to 5-Year10 Moved to 15-Year

    Depreciation

    So Whathellip Who CareshellipThe Property Owner still only gets $39000000 of Depreciation

    ($50000000 - $110000 (Land) = $39000000)This is why we care and perform Cost Segregation Studies 1 Do you want a bigger tax refund today when the dollar ($) has the

    buying power of a dollar ($) or in future when the dollar ($) has decreased buying power

    2 Will the owner own the Property 39-Years or 275-Years from now3 As a BusinessInvestment Opportunity would you not want a

    larger tax refund today not in the future so you can reinvest those savings into your business (Investment Opportunity)

    36

    Can we measure the Benefit of a StudyThe Answer is YesThe BenefitSavings can be measured as Net Present Value (NPV) Tax Savings

    37

    i = What is the discount rate within your industry(industry Rate of Return)

    t = The time period (years) you could reinvest those additional tax refund dollars ($) froma quality Cost Segregation Study

    What would the NPV Tax Benefit be

    38

    Straight-Line Depreciation

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000 $1000000

    $1000000 $1000000 $1000000 $1000000

    $ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

    $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

    $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

    $ 800000 $ 800000 $ 800000 $ 800000

    Accelerated Depreciation

    $ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

    $ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

    10 Moved to 5-Year10 Moved to 15-Year

    Depreciation

    What would the NPV Tax Benefit be

    39

    DataIndustry Office BuildingBasis $39000000 ($50000000 - $11000000)Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

    Net Present Value Tax Savings$1303031

    The Goal The Goal of a Cost Segregation Study is to identify and

    reclassifyLong-Lived Section 1250-15 1250-275 1250-39

    to1245 Short Lived Property

    (Intangible or Tangible Personal Property)

    40

    What is 1245 lsquoShort Livedrsquo PropertySection 1245 property is defined as intangible or tangible personal property that could be or is subject to depreciation or amortization excluding buildings (real estate)(1250-Property) and structural componentsRemember Building Components that are Considered Personal Property or Directly Support Personal Property

    We will discuss and give examples of lsquoshort-livedrsquo property later in the presentation

    41

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights Before 1981 it was the Wild Wild West for Commercial

    Real Property Tax Depreciation The guidance given by the IRS was short and simple

    Depreciation methods amp lives were not as defined as they are today The IRS allowed Taxpayers to select lsquoRecovery Periodsrsquo they deemed lsquoReasonablersquo It was only lsquounder auditrsquo that a recovery period could be disallowed

    42

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

    bull 1981 ndash The Economic Recovery Tax Act of 1981o Personal Income Tax Upper Rate fell from 70 to 50

    bull 1986 ndash The Tax Reform Act of 1986o Personal Income Tax Upper Rate fell from 50 to 385

    43

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

    bull Congress fearing the Tax Cuts that they passed into law would not generate enough taxable income to keep government running

    1 Enacted the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) 1981 (Economic Stimulus) for lsquoNon-Real Propertyrsquo ie lsquoMampErsquo FFampE

    2 Fixing both lsquoCommercial Residential Propertyrsquo and lsquoCommercial Non-Residential Propertyrsquo at 315-Year Straight-Line Depreciation

    3 Disallowed any lsquoAccelerated Depreciationrsquo of Commercial Real Property

    44

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

    bull Congress later replaced the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) with a new Modified Accelerated Cost Recovery System (MACRS) (Economic Stimulus) in 1986

    1 Passed as an lsquoEconomic Stimulus Packagersquo allowing to quicker depreciation of lsquoPersonal Propertyrsquo

    2 Commercial Non-Residential Real Property was set at 39-Year Straight-Line Depreciation (Formally 315-year)

    3 Commercial Residential Real Property was set at 275-Year Straight-Line Depreciation (Formally 315-year)

    4 Commercial Real Property Site Improvements were set at 15-Year Straight-Line Depreciation

    5 Still disallowed lsquoAccelerated Depreciationrsquo of Commercial Real Property

    45

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for Commercial Real Property from 1981 thru 1997 (16-Years)

    Then cameHOSPITAL CORPORATION OF AMERICA v IRS COMMISSIONER

    46

    v

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

    47

    Kitchen hoods and exhaust SystemPatient corridor handrailsOver-bed fluorescent lightsPartitionsroom dividersBathroom accessoriesAcoustical ceilingsSteam boilersPrimary and secondary electrical distribution systemSpecial electrical equip and branch wiringTV equipment and wiringTelephone equip wiring jacks and intercom equipmentCarpetingVinyl wall coveringVinyl floor coveringKitchen water piping grease trap system and steam lines

    The Tax Courts agreed with HCA that much of the Property lsquoAppearedrsquo to be short-lived property Property that would lsquoneed to be replaced in less then 39-Years (1250-39) but did not have the lsquoexpertisersquo to rule on which property was to be considered lsquoshort-livedrsquo and lsquolong-livedrsquo property

    The IRS was instructed to develop a system to address the problem

    Over a year later the IRS had not taken any significant action and was told they would be held in Contempt of Court if no action was taken

    Partial List of Property Considered Short Lived by HCA

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

    48

    The IRS rather then develop a new depreciation system looked to MACRS for the Solution

    Allowing for MACRS amp The Asset Depreciation Range (ADR) to be used for Personal Property but for these new Personal Property Assets associated with Commercial Real Property

    Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for

    49

    Kitchen hoods and exhaust (sect1245)Patient corridor handrails (sect1245)Over-bed fluorescent lights (sect1250)Partitionsroom dividers (sect1245)Bathroom accessories (sect1250)Acoustical ceilings (sect1250)Steam boilers (sect1250)Primary and secondary electrical distribution sys (sect1245sect1250)Special electrical equip and branch wiring (sect1245)TV equipment and wiring (sect1245)Telephone equip wiring jacks and intercom equip (sect1245)Carpeting (sect1245)Vinyl wall covering (sect1245)Vinyl floor covering (sect1245)Kitchen water piping grease trap system and steam lines (sect1245)

    Look how Successful HCA was

    Cost Segregation is born 1997There were other similar Tax Court Cases before HCA but

    this is considered the Seminal Case

    50

    bull United Kingdom returns Hong Kong and the New Territories to the Peoples Republic of Chinabull Diana Princess of Wales dies in a car crash in a road tunnel in Parisbull Googlecom is registered as a domain namebull Apple Computer Inc names co-founder Steve Jobs interim CEObull Scientists announce the first human stem cells to be cultured in a laboratory

    Wildhellip Wildhellip West Once AgainAccountants CPArsquos and Other Tax Professional were Leary of using this new lsquotax saving toolrsquo because of the lack of guidance by the IRS Like lsquoPre-1981rsquo Tax Professionals were lsquomaking it uprsquo as they went many times failing under IRS Audit and incurring heavy fines and penalties

    It was considered lsquoHigh Riskrsquo and that lsquoRiskrsquo outweighed the lsquoBenefitsrsquo

    51

    Cost Segregation lsquoStandardizedrsquoIn 2004 The IRS published the first lsquotruersquo guidance associated with Cost Segregation The lsquoIRS Cost Segregation Audit Techniques Guidersquo was published for Auditors within the IRS Though not published for the Tax Professional (lsquoConsumerrsquorsquoTax Payerrsquo) this guide obtained through the lsquofreedom of information actrsquo allowed the Tax Professional and Cost Segregation Engineer to read and understand the positions taken by the IRS

    52

    Cost Segregation Audit Techniques GuidePURPOSE OF THE COST SEGREGATION AUDIT TECHNIQUES GUIDEThis Audit Techniques Guide (ATG) has been developed to assist Internal Revenue Service (lsquothe Servicersquo) Examiners in the review and examination of cost segregation studies The primary goal of the guide is to provide examiners with an understanding of1Why cost segregation studies are performed for Federal income tax purposes2How cost segregation studies are prepared3What to look for in the review and examination of these studies and4When certain issues identified in the cost segregation study need further

    examination

    53

    Cost Segregation Audit Techniques Guide Legal Framework Cost Segregation Approaches (Engineering Rules) Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Uniform Capitalization Change in Accounting Method Depreciation Overview Relevant Court Cases Inherently Permanent Standard (Permanency Test)

    54

    Cost Segregation Audit Techniques Guide Construction Process Information Document Requests Casinos Restaurants Retail Industries Biotech amp Pharmaceutical Industry Auto Dealerships Auto Manufacturing Electrical Distribution System Stand-Alone Open-Air Parking Structure

    55

    Cost Segregation Audit Techniques GuidelsquoQualityrsquo

    ldquoA lsquoqualityrsquo cost segregation study is a study that is both accurate and well-documentedhelliphelliphelliprdquo Quality

    studies greatly expedite the Servicersquos review thereby minimizing the audit burden on all

    parties A quality study contains a number of characteristicshelliphelliprdquo

    56

    IRS Cost Segregation Study Methods Detailed Engineering Approach from Actual Cost Records (New

    Construction Real Property) Detailed Engineering Cost Estimate Approach (Acquired Real Property) Survey or Letter Approach Residual Estimation Approach (Acquired Real Property) Sampling or Modeling Approach Rule of Thumb Approach (Pre-1981 Approach)An examiner should view this approach with caution since it lacks sufficient documentation to support its allocation of project costsIRS ndash Cost Segregation Audit Techniques Guide Chapter 5 - Review and Examination of a Cost Segregation Study httpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-5-review-and-examination-of-a-cost-segregation-study

    57

    IRS Cost Segregation Study Methods

    58

    The IRS Cost Segregation Audit Techniques Guide which gives guidance to IRS Agents Auditors and Engineers states

    The Engineering Approach is ldquothe most methodical and accurate approachrdquo

    IRS ndash Cost Segregation Audit Techniques Guide Chapter 3 - Cost Segregation Approacheswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-3-cost-segregation-approaches

    IRS Cost Segregation Study Methods

    59

    bull Detailed Engineering Approach from Actual Cost Records

    bull Detailed Engineering Cost Estimate Approach

    bull Survey or Letter Approach(Not Preferred No engineering support)

    bull Residual Estimation ApproachEngineered Approach can be incorporated into this method (lsquoAcquired Property)

    bull Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

    Engineering1 Obtain information on all direct and indirect project costs

    bull Direct Costs = Direct Construction Costs (Roof Walls Casework)bull Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

    2 Conduct a Site Visit to inspect the propertybull Measure Photograph Inventory Discussions with Engineers Property Mgt

    3 Review All Documents bull As-Built plans specifications contracts bid documents contractor pay requests

    change order detail and any other construction cost information or documentation that is available

    You will likely not obtain all of the above but an attempt should be made as part of your due diligence

    60

    IRS Cost Segregation Study Methods

    61

    If you attempt tobull Obtain information on all direct and indirect project

    costsbull Conduct a site visit to inspect the propertybull Review all documents available

    You can be successful if placed under IRS Audit Residual Estimation Approach

    Engineered Approach can be incorporated into this method (lsquoAcquired Property)

    Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

    Permanency TestHow does the IRS determine short-lived vs long lived Property Is the property capable of being moved and has it in fact been moved Is the property designed or constructed to remain permanently in

    place Are there circumstances which tend to show the expected or intended

    lengths of affixation ie are there circumstances which show that the property may or will have to be moved

    How substantial of a job is the removal of a property and how time-consuming is it Is it ldquoreadily removablerdquo

    How much damage will the property sustain upon its removal What is the manner of affixation of the property to the land

    62

    Permanency TestThe Internal Revenue Service determines what Property (building components) are lsquoPermanently Affixedrsquo (Real

    Property) or lsquoEasily Removedrsquo (Personal Property)Based on

    IRS Case Studies Private Letter Rulings Tax Court Rulings

    Private Letter Ruling are answers to questions asked by the Taxpayer to the IRS

    63

    MACRS and ADR SystemsModified Adjusted Cost Recovery System (MACRS) 1986 Asset Depreciation

    Range System (ADR) 1971 3-year class- ADR midpoints for 4 years or less ndash Racehorses amp special tools 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property Automobiles

    light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp fixtures

    equipment and railroad tracks 10-year class - ADR midpoints 10 - 16 years which includes Various machinery petroleum

    distilling and refining 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements Sewage

    treatment plants 20-year class - ADR midpoints 25 years or more which includes Service stations and other

    declining balance real property 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

    64

    Asset Depreciation Range (ADR) System 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property

    Automobiles light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp

    fixtures equipment and railroad tracks 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements

    Sewage treatment plants 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

    65

    Asset depreciation range assigned upper and lower limits to the physical estimated useful lives of asset classes It gave businesses a lot of flexibility to determine the useful life of an asset

    Remember lsquoTax Depreciation is loosely based on Physical Depreciationrsquo

    MACRSModified Adjusted Cost Recovery System (MACRS) 5-year class - ADR midpoints 4-10 years (Mid-Point = 7-years) 7-year class - ADR midpoints 10 - 16 years (Mid-Point = 13-years) 15-year class - ADR midpoints 20 - 25 years (Mid-Point= 225 years) 275-year class 39-year class

    66

    As we stated before MACRES was designed as an lsquoEconomic Stimulus Toolrsquo 5-Year Depreciation vs 7-Year Depreciation 7-Year Depreciation vs 13-Year Depreciation

    15-Year Depreciation vs 225-Year Depreciation

    1245 (Personal) or 1250 (Real) PropertyIn determining if a property is Personal Property or a Building Component the IRS looks at 3-primary factors1 The Permanence Test2 MACRS - The Asset Depreciation Range (ADR) System

    bull Building Componentsbull Personal Property that Directly Supports Personal Property

    3 Is a Building Component part of ldquothe structural shell of the building and all integral parts thereofrdquobull Normal heatingbull Normal plumbingbull Normal air conditioningbull Fire preventionbull Power requirementsbull Equipment such as elevators and escalators

    67

    1245-5 amp 7 Year Property

    68

    Considered Personal PropertyMillwork Curtains and Drapes

    Wood Trim Postal Specialties

    Prefinished Paneling Protective Wall Covering

    Windows Special Purpose Wallpaper

    Automatic Door Openers Directories

    Mirrors Specialty Lock Sets

    Carpeting Interior Signage

    Vinyl Flooring Fire Extinguisher Cabinet

    Computer Access Flooring Retail Casework amp Displays

    Patient Headwall Operable Partitions

    Lockers Crown amp Chair Molding

    General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

    1245-5 amp 7 Year Property

    69

    Support Personal PropertyHalf Walls Non-Primary Lighting

    Computer Room Air Condit Food Service Vents

    Walk-In Coolers amp Freezers Medical Exhaust Systems

    Plumbing ndash Food Service Eq Data Outlets amp Wire

    Plumbing ndash Manufacturing Eq Telephone Outlets amp Wire

    Electrical ndash Office Equipment Manufacturing Concrete Floor

    Electrical ndash Communications Public Address Systems

    Electrical ndash Food Service Eq Nurse Call Systems

    Electrical ndash Retail Equipment Laundry Chutes

    Electrical ndash Laundry Eq Audio-Visual Outlets amp Wire

    Electrical ndash Medical Eq Medical Gas Piping

    General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

    1250-15 Year Property

    70

    15-Year Site ImprovementsSite Concrete Asphalt Paving

    Site Masonry Sprinkler Irrigation Systems

    Exterior Signage Storm Sewer Systems

    Swimming Pools Site Signage

    Fountains Brick Walls amp Paving

    Parking Lamps Patios

    Landscaping Traffic Control Equipment

    Retention Ponds Site Electrical

    Sidewalks Site Plumbing

    Curbs Fixed-In-Place Furniture

    Fencing amp Gates Retaining Walls

    New Construction ndash AIA Construction DocumentsFormal Building Construction Payment Applications Issued by the American Institute of Architects is the most common document detailing new construction

    71

    G702 APPLICATION FOR PAYMENT G703 CONTINUATION SHEET

    AIA G702 Application For Payment

    72

    One Sheet Showing Total Basis ($) of the Construction

    AIA G703 Construction Sheet

    73

    One or many Sheets showing Construction by type of work performedDozens or hundreds of Asset Detail Lines can be in one Cost Segregation

    Assignment Based on the size scope and detail the General Contractor (lsquoGCrsquo) provides

    Simple G703 Construction Sheet

    74

    bull Small Office Buildingbull New Constructionbull Construction Cost (Land Excluded)

    $1000000bull Location (Manhattan NY)

    Asset Cost Excavation (Foundation Only) $ 5000000 500Foundation (Concrete Block amp Mortar) $ 7500000 750Masonry (Concrete Block amp Mortar) $ 7500000 750Concrete (Floor) $ 7500000 750Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750Ceilings (Gypsum) $ 5000000 500Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250Wood Trim $ 5000000 500Plumbing $ 7500000 750Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750Electrical $ 7500000 750Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750Elevators $ 2500000 250Exterior Improvements $ 10000000 1000Total Improvements $ 100000000 10000

    Cost Segregation New Construction Mini Study

    75

    With no Quality Cost Segregation Study

    Asset Cost YearExcavation (Foundation Only) $ 5000000 500 39Foundation (Concrete Block amp Mortar) $ 7500000 750 39Masonry (Concrete Block amp Mortar) $ 7500000 750 39Concrete (Floor) $ 7500000 750 39Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 39Ceilings (Gypsum) $ 5000000 500 39Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 39Wood Trim $ 5000000 500 39Plumbing $ 7500000 750 39Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 39Electrical $ 7500000 750 39Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39Elevators $ 2500000 250 39Exterior Improvements (Needs to be Verified) $ 10000000 1000 39Total Improvements $ 100000000 10000

    bull Small Office Buildingbull New Constructionbull Construction Cost

    (Land Excluded)$1000000

    bull Location (Manhattan NY)

    Cost Segregation New Construction Mini Study

    76

    Now What The GC didnrsquot give us a lot of detail1 Obtain information on all direct and indirect project costs

    Direct Costs = Direct Construction Costs (Roof Walls Casework)Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

    2 Conduct a Site Visit to inspect the propertyMeasure Photograph Inventory Discussions with Engineers Property Mgt

    3 Review All Documents As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information or documentation that is available Keep It Simple

    In this exercise 1) No additional Information can be provided from the GC and 3) No Documents are availableWe must Rely on 2) Site Visit information we can collect

    Keeping Our Example Simple

    77

    Perform a Site VisitConduct a Site Visit to inspect the property

    bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

    78

    We Observed

    79

    Asset Cost Year NoteExcavation (Foundation Only) $ 5000000 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Concrete (Floor) $ 7500000 750 39 Floor (1250)Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)Ceilings (Gypsum) $ 5000000 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)Wood Trim $ 5000000 500 539 Mix (1245 amp 1250)Plumbing $ 7500000 750 539 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)Electrical $ 7500000 750 539 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 Building Only (1250)Elevators $ 2500000 250 39 Elevators (1250)Exterior Improvements $ 10000000 1000 39 Improvements (1250)Total Improvements $ 100000000 10000

    Flooring Observed Carpet

    Vinyl Tile

    Ceramic Tile

    80

    5-Year Property ndash 3432 SF

    5-Year Property ndash 1040 SF

    39-Year Property(Observed but did not measure)Residual Approach

    Flooring Observed Carpet

    Vinyl Tile

    Ceramic Tile

    81

    5-Year Property ndash 3432 SF3432 SF = $25740

    5-Year Property ndash 4192 SF1040 SF = $4680

    39-Year Property(Observed but did not measure)Residual Approach

    How Did You Price That

    82

    National Pricing Resources

    Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

    lsquoSegregated Cost Methodrsquo

    bull Electricalbull Plumbingbull Interiorbull Site

    lsquoComponent Pricingrsquo

    How Did You Price That

    83

    National Pricing Resources

    Gordian (RS Means Cost DataBest 1245 Property Detail

    bull Electricalbull Plumbingbull Interiorbull Site

    lsquoComponent Pricingrsquo

    How Did You Price That

    84

    Marshall amp Swift - CoreLogisBest 1250 Property Detail

    lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

    How Did You Price That

    85

    Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

    Flooring Observed Was

    Now

    86

    Asset Cost Year NoteFlooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)

    Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCeramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)

    $25740 + $4680 + $44580 = $75000

    Flooring Observed Carpet

    Vinyl Tile

    87

    5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

    5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

    Rounded to Nearest US Dollar ($) for Example Purposes Only

    Location Factor Two CitiesAlbuquerque New Mexico amp Seattle Washington

    88

    Different Locations have different cost of labor amp cost of materials

    Wood Plastics and Composites (Interior Fit-Out)

    89

    Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

    Price amp Location Adjustment

    Wood Plastics and Composites (Interior Fit-Out) Was

    90

    Asset Cost Year NoteWood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)

    NowWas Was Now Now

    Asset Cost Year Year NoteCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyWood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)

    $20000 + $15000 + $10000 + $80000= $125000

    Sheet1

    Sheet2

    bldg

    Sheet4

    Trim Molding

    91

    Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

    Price amp Location Adjustment

    Trim Molding Was

    92

    Asset Cost Year NoteWood Trim $ 5000000 500 539 Mix (1245 amp 1250)

    NowAsset Cost Year Year NoteChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertyFloor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)

    $10000 + $15000 + $25000 = $50000

    Sheet1

    Sheet2

    bldg

    Sheet4

    Plumbing

    93

    Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

    Price amp Location Adjustment

    PlumbingWas

    94

    Asset Cost Year NotePlumbing $ 7500000 750 539 Plumbing (1245 amp 1250)

    NowWas Was Now Now

    Asset Cost Year Year NoteSink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentPlumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)

    $950 + $1010 + $300 + $72740= $75000

    Sheet1

    Sheet2

    bldg

    Sheet4

    Heating Air Conditioning amp Ventilation (HVAC)

    95

    Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

    Price amp Location Adjustment

    Heating Air Conditioning amp Ventilation (HVAC) Was

    96

    Asset Cost Year NoteHeating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)

    NowWas Was Now Now

    Asset Cost Year Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)

    $5000 + $70000 = $75000

    Sheet1

    Sheet2

    bldg

    Sheet4

    Electrical

    97

    Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

    Price amp Location Adjustment

    Electrical

    98

    Price amp Location Adjustment

    Retail

    TelevisionLaundry

    Site

    Communications

    OfficeComputer

    MFGMedical Copiers

    FoodService

    Electrical

    99

    Price amp Location Adjustment

    Cost To Install $ 3000000

    Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

    Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

    Electrical

    100

    Asset Cost Year NoteElectrical $ 7500000 750 539 Electrical (1245 amp 1250)

    Was

    NowWas Was Now Now

    Asset Cost Year Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site EquipmentElectrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)

    $18000 + $6000 + $12000 + $3000 + $36000 = $75000

    Sheet1

    Sheet2

    bldg

    Sheet4

    What We Moved To lsquoShort-Livedrsquo Property

    101

    Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site Equipment

    Sheet1

    Sheet2

    bldg

    What We Kept as lsquoLong-Livedrsquo Property

    102

    Excavation (Foundation Only) 5000000$ 500 39 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Concrete (Floor) 7500000$ 750 39 750 39 Floor (1250)Ceramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)Ceilings (Gypsum) 5000000$ 500 39 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)Floor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)Plumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)Electrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 750 39 750 39 Building Only (1250)Elevators 2500000$ 250 39 250 39 Elevators (1250)Exterior Improvements 10000000$ 1000 1539 1000 15 Improvements (1250)Total Improvements 100000000$ 10000 10000

    Sheet1

    Sheet2

    bldg

    Cost Segregation Reallocation (Shift)

    103

    Allocation AllocationPre-Cost Segregation Post-Cost Segregation

    Life Cost Percentage Life Cost Percentage 5-Year Property -$ 000 5-Year Property 14338000$ 143415-Year Property -$ 000 15-Year Property 10330000$ 103339-Year Property 100000000$ 10000 39-Year Property 75332000$ 7533

    Total 100000000$ 10000 Total 100000000$ 10000

    Reallocation From Long-Lived Property to Short-Lived Property$2466802468

    Sheet1

    Sheet2

    bldg

    Sheet4

    What would the NPV Tax Benefit be

    104

    DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

    Net Present Value Tax Savings$33293

    What would the NPV Tax Benefit be

    105

    Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

    Basis ($) NPVTS Benefit $100000000 $3329300 $500000000 $16646500 $1000000000 $33293000 $1500000000 $49939500 $2000000000 $66586000 $2500000000 $83232500 $5000000000 $166465000 $7500000000 $249697500 $10000000000 $332930000

    Acquired PropertyFormal Building Construction Payment Applications As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information and documentation are normally not available for acquired properties

    Buildings can be 10+ 20+ 30+ 40+ 50+ 60+ 70+ 80+ 90+ 100+ 125+ 150+ 175+ or 200+ Years Old

    106

    Oldest Skyscraper in US

    107

    Delaware BuildingChicago1872

    Perform a Site VisitConduct a Site Visit to inspect the property

    bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

    108

    Cost Segregation Acquired Building Mini Study

    109

    bull Small Office Buildingbull Acquired Propertybull Basis $1000000

    bull Buildingbull Site Improvements

    bull Location (Manhattan NY)bull 5000 SFbull Purchased Yesterdaybull Building Age 6-Yearsbull Interior Fit-out 3-Years

    How Did You Price That

    110

    National Pricing Resources

    Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

    lsquoSegregated Cost Methodrsquo

    bull Electricalbull Plumbingbull Interiorbull Site

    lsquoComponent Pricingrsquo

    How Did You Price That

    111

    National Pricing Resources

    Gordian (RS Means Cost DataBest 1245 Property Detail

    bull Electricalbull Plumbingbull Interiorbull Site

    lsquoComponent Pricingrsquo

    How Did You Price That

    112

    Marshall amp Swift - CoreLogisBest 1250 Property Detail

    lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

    How Did You Price That

    113

    Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

    How Did You Price That

    114

    Base Building Construction Type of Materials Unit of MeasureExcavation Size of Hole Dug Cubic Feet

    Foundation Type of Materials (Concrete Concrete Block amp Mortar Etc) Cubic feet

    Masonry Type of Materials (Brick amp Mortar Concrete Block amp Mortar Square Feet

    Floor Type of Materials (Wood Concrete Etc) Square Feet

    Flooring Type of Materials Carpet Wood Etc) Square Feet

    Ceilings Type of Materials - ( Gypsum Wood Paneling Etc) Square Feet

    Interior Fit-Out Property Type - (Property Type Office Hospital Etc) Square Feet

    Plumbing Property Type - (Property Type Office Hospital Etc) Square Feet

    Heating Ventilating and Air Conditioning (HVAC) Property Type - (Property Type Office Hospital Etc) Square Feet

    Electrical Property Type - (Property Type Office Hospital Etc) Square Feet

    Thermal and Moisture Protection Type of Materials - (Roof amp Sub-Roof) Square Feet

    Elevators Style(Freight andor Passenger) and Weight Capacity Qty

    Base Building We Observed amp Priced

    115

    $825000 using the Segregated Cost Approach

    Replacement Percentage NowBase Building Cost New Check Year

    Excavation (Foundation Only) 5000000$ 606 39Foundation (Concrete Block amp Mortar) 7500000$ 909 39Masonry (Concrete Block amp Mortar) 7500000$ 909 39Concrete (Floor) 7500000$ 909 39Ceilings (Gypsum) 5000000$ 606 39Wood Plastics and Composites (Interior Fit-Out) 17500000$ 2121 39Plumbing 7500000$ 909 39Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39Electrical 7500000$ 909 39Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 39Elevators 2500000$ 303 39Total Improvements 82500000$ 10000

    Acquired

    New

    Sheet2

    Sheet6

    bldg

    Sheet4

    Sheet5

    Base Building Calculation Check

    116

    $825000 using the Segregated Cost Approach Check to Calculator Method

    5000 SF X 11800 X 150 = $885000$825000 vs $885000Variance 701754 (Pass)Under 10 = Pass

    OFFICE BUILDINGS (344)

    $885000 using the Calculator Method

    Interior Fit-Out Carpet

    Vinyl Tile

    117

    5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

    5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

    Rounded to Nearest US Dollar ($) for Example Purposes Only

    Interior Fit-Out

    118

    Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

    Price amp Location Adjustment

    Interior Fit-Out

    119

    Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

    Price amp Location Adjustment

    Interior Fit-Out Was

    120

    Now

    $25740 + $4680+ $20000 + $15000 + $10000 + $10000 + $15000+ $74580 = $175000

    Interior Fit-Out 17500000$ 2121 39

    Old Was New Now NowAsset RCN RCN YearCarpet 2574000$ 312 5Vinyl Flooring 468000$ 057 5Cabinets Base amp Wall 2000000$ 242 5Countertops 1500000$ 182 5Reception Desk 1000000$ 121 5Chair Rail Trim Molding 1000000$ 121 5Crown Molding 1500000$ 182 5Interior Fit-Out 17500000$ 2121 7458000$ 904 39

    Sheet1

    Sheet2

    bldg

    Sheet4

    Sheet1

    Sheet2

    bldg

    Sheet4

    Plumbing

    121

    Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

    Price amp Location Adjustment

    PlumbingWas

    122

    Now

    $950 + $1010 + $300 + $72740= $75000

    Plumbing 7500000$ 909 39

    Old Was New Now NowAsset RCN RCN Year NoteSink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentPlumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)

    Sheet1

    Sheet2

    bldg

    Sheet4

    Sheet1

    Sheet2

    bldg

    Sheet4

    Heating Air Conditioning amp Ventilation (HVAC)

    123

    Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

    Price amp Location Adjustment

    Heating Air Conditioning amp Ventilation (HVAC) Was

    124

    Now

    $5000 + $70000 = $75000

    Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39

    Old Was New Now NowAsset RCN RCN Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)

    Sheet1

    Sheet2

    bldg

    Sheet4

    Sheet1

    Sheet2

    bldg

    Sheet4

    Electrical

    125

    Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

    Price amp Location Adjustment

    Electrical

    126

    Price amp Location Adjustment

    Retail

    TelevisionLaundry

    Site

    Communications

    OfficeComputer

    MFGMedical Copiers

    FoodService

    Electrical

    127

    Price amp Location Adjustment

    Cost To Install $ 3000000

    Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

    Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

    Electrical

    128

    Was

    Now

    $18000 + $6000 + $12000 + $3000 + $36000 = $75000

    Electrical 7500000$ 909 39

    Old Was New Now NowAsset RCN RCN Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site EquipmentElectrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)

    Sheet1

    Sheet2

    bldg

    Sheet4

    Sheet1

    Sheet2

    bldg

    Sheet4

    What We Moved To lsquoShort-Livedrsquo Property

    129

    Old Was New Now NowAsset RCN RCN Year NoteCarpet 2574000$ 312 5 Considered Personal PropertyVinyl Flooring 468000$ 057 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 242 5 Considered Personal PropertyCountertops 1500000$ 182 5 Considered Personal PropertyReception Desk 1000000$ 121 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 121 5 Considered Personal PropertyCrown Molding 1500000$ 182 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site Equipment

    Sheet1

    Sheet2

    bldg

    Sheet4

    What We Kept as lsquoLong-Livedrsquo Property

    130

    Old Was New Now NowAsset RCN RCN Year NoteExcavation (Foundation Only) 5000000$ 606 5000000$ 606 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Concrete (Floor) 7500000$ 909 7500000$ 909 39 Floor (1250)Ceilings (Gypsum) 5000000$ 606 5000000$ 606 39 Gypsum (1250)Interior Fit-Out 17500000$ 2121 7458000$ 904 39 Mix (1245 amp 1250)Plumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)Electrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 7500000$ 909 39 Building Only (1250)Elevators 2500000$ 303 2500000$ 303 39 Elevators (1250)Total Improvements 82500000$ 10000 82500000$ 10000

    Sheet1

    Sheet2

    bldg

    Sheet4

    IRS Cost Segregation Audit Techniques Guide

    131

    DepreciationldquoAcquired or Used PropertiesCost segregation studies on used real property should be performed by qualified appraisers and should properly allocate the purchase price between the non-depreciable land building and personal property based on their value as of the date of purchase See AmeriSouth XXXII Ltd v Commissioner TC Memo 2012-67rdquo

    IRS Cost Segregation Audit Techniques Guide

    132

    Physical Deterioration and Functional ObsolescenceThe lack of cost records and the age of a property add to the uncertainty in determining its value or cost In making this determination a quality study always accounts for the physical deterioration and functional obsolescence of assets It also provides the documents and the corroborating evidence used to determine values or costs

    Depreciation

    133

    Normal Useful Life (NUL) or Economic Useful Life The physical life usually estimated in terms of years that a new property will actually be used before it is retired from service A propertyrsquos normal useful life relates to how long similar properties actually tend to be used as opposed to the more theoretical economic life calculation of how long a property can profitably be used (Nationally Punished Sources ASA or Marshall Valuation)

    andor

    Effective Age Apparent age of a property in comparison with a new property of likekind that is the age indicated by the actual condition of a property In estimatingeffective age the appraiser considers the effect that overhauls rebuilds and above average or below-average maintenance may have had on the propertyrsquos currentcondition

    Depreciation

    134

    Using AgeLife to Estimate Total Depreciationbull Physical Age Normal Useful Lifebull Effective Age Normal Useful Life Example bull Physical Age = 5-Yearsbull Normal Useful Life = 15-Year

    bull 5-Years15-Years = 33 Depreciationor

    bull Remaining Useful Life (RUL) = 15-Years (1-3333) = 10-Years

    Effective Age Adjustment May or Must Be Used

    135

    Delaware BuildingChicago

    1872

    Physical Age Normal Useful Life148-Years 70-Years = 2114 = 2114

    Effective Age Normal Useful Life30-Years 70-Years = 4285 = 4285

    Make the lsquoEffective Agersquo Adjustment indicated by the actual condition of a property

    1250-15 Year Property

    136

    15-Year Site ImprovementsSite Concrete Asphalt Paving

    Site Masonry Sprinkler Irrigation Systems

    Signage Storm Sewer Systems

    Swimming Pools Site Signage

    Fountains Brick Walls amp Paving

    Parking Lamps Patios

    Landscaping Traffic Control Equipment

    Retention Ponds Site Electrical

    Sidewalks Site Plumbing

    Curbs Fixed-In-Place Furniture

    Fencing amp Gates Retaining Walls

    Depreciation

    137

    New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationCarpet 2574000$ 5 3 3 8 038 063 1608750$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$

    Sheet1

    Sheet2

    bldg

    Sheet4

    Depreciation

    138

    New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ Total Improvements 92500000$ 80786009$

    Sheet1

    Sheet2

    bldg

    Sheet4

    Depreciation

    139

    Replacement Cost New less Depreciation vs BasisReplacement Cost New less Depreciation

    $80786009Cost Segregation Basis

    $100000000

    A Prorata Formula is used to adjust RCNLD up or down to the Cost Segregation Basis ($)

    Bases ($)RCNLD ($) = Prorate Adjustment$1000000 $80786009

    12378 = 124 (Shown on Spreadsheet)

    Depreciation

    140

    New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedCarpet 2574000$ 5 3 3 8 038 063 1608750$ 124 1991372$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ 124 477077$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ 124 2178595$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ 124 1633946$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ 124 1089298$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ 124 1114054$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ 124 1671081$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ 124 105835$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ 124 112519$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ 124 33422$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ 124 502872$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ 124 1924276$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ 124 583552$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ 124 1080295$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ 124 270074$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ 124 5415542$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ 124 1768340$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$ 124 884170$

    Sheet1

    Sheet2

    bldg

    Sheet4

    Depreciation

    141

    New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ 135 9611618$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ 135 8954732$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ 135 8617422$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ 135 4431817$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ 135 3077651$ Total Improvements 82500000$ 74268152$ 100000000$

    Sheet1

    Sheet2

    bldg

    Sheet4

    Cost Segregation Reallocation (Shift)

    142

    Reallocation From Long-Lived Property to Short-Lived Property$22836321

    2284

    Allocation AllocationPre-Cost Segregation Post-Cost Segregation

    Life Cost Percentage Life Cost Percentage5-Year Property -$ 000 5-Year Property 14464773$ 144615-Year Property -$ 000 15-Year Property 8371547$ 83739-Year Property 100000000$ 10000 39-Year Property 77163679$ 7716

    Total 100000000$ 10000 Total 100000000$ 10000

    What would the NPV Tax Benefit be

    143

    DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

    Net Present Value Tax Savings$31142

    What would the NPV Tax Benefit be

    144

    Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

    Basis ($) NPVTS Benefit $100000000 $ 31142 $500000000 $ 155710 $1000000000 $ 311420 $1500000000 $ 311420 $2000000000 $ 622840 $2500000000 $ 778550$5000000000 $ 1557100$7500000000 $ 2335650 $10000000000 $ 3114200

    New Construction vs Acquired Property

    145

    Acquired Office BuildingReallocation From Long-Lived Property to Short-Lived Property

    $228363212284

    New Construction Office BuildingReallocation From Long-Lived Property to Short-Lived Property

    $246680 2468

    Industry Estimates

    146

    Industry Estimates

    147

    Self-Storage Facility

    The Team Approach Business Valuation Appraisers Real Property Appraisers Personal Property Appraisers

    bull Machinery amp Equipment Appraisersbull Fine Art Appraisersbull Fine Furniture Appraisers

    148

    Are in a Unique Position to Identify lsquoCost Segregation Opportunitiesrsquo that will allow their lsquoClientsrsquo to save money with a

    lsquoQualityrsquo Cost Segregation Study

    The Team Approach

    149

    bull Pre-Purchase Appraisal Assignmentsbull Post-Purchase Appraisal Assignmentsbull Insurance Appraisal Assignmentsbull Purchase Price Allocation Appraisal Assignments

    bull Asset Acquisitions and Business Combinations (ASC 801) The lsquoTeam Approachrsquo works best with The Real Property Machinery amp Equipment and Cost

    Segregation Professional working as a lsquoTeamrsquo

    The Team Approach

    150

    Site Visit Teambull Real Property Appraiserbull Personal Property Appraiser (MampE)bull Cost Segregation ProfessionalCan Setup a working strategy on how Tangible Property (Real amp Personal) will be allocated

    The Team Approach

    151

    Examplesbull Window Treatments

    bull Specialty Lights

    bull Dish Lines

    The Team Approach

    152

    Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the MampE Appraiser those assets will likely be booked as 5-year property on the Fixed Asset Recordrsquo

    The Team Approach

    153

    Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the Real Property Appraiser those assets using a Quality lsquoCost Segregationrsquo would also be recorded as 5-year property

    The Team Approach

    154

    Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesThe key to providing a lsquoQualityrsquo Cost Segregation Study is to understand what Property is being Allocate to Personal Property vs Real PropertyThe last thing a Cost Segregation Professional wants is to book a lsquoPropertyrsquo on the Real Property side of the fixed asset record not understanding it has already been lsquobookedrsquo on the Personal Property side of the Fixed Asset Record (Depreciating a Property Twice)

    Repair Regulation ComplianceOther Uses of a Cost Segregation StudyRepair Regulation Compliance In late 2013 the IRS issued final regulations commonly

    referred to as the repair regulations providing rules regarding the treatment of expenditures for acquiring maintaining or improving tangible property In 2014 the IRS issued final regulations on the treatment of

    dispositions of tangible property

    155

    Repair RegulationDisposable Tangible PropertyBudgeting

    156

    New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsCarpet 2574000$ 5 3 3 8 1991372$ 5Vinyl Flooring 468000$ 5 3 3 17 477077$ 14Cabinets Base amp Wall 2000000$ 5 3 3 25 2178595$ 22Countertops 1500000$ 5 3 3 25 1633946$ 22Reception Desk 1000000$ 5 3 3 25 1089298$ 22Chair Rail Trim Molding 1000000$ 5 3 3 30 1114054$ 27Crown Molding 1500000$ 5 3 3 30 1671081$ 27Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 105835$ 27Mop Sink Supporting Floor Service 101000$ 5 3 3 30 112519$ 27Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 33422$ 27Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 502872$ 13Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 1924276$ 19Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 583552$ 11Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 1080295$ 16Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 270074$ 16Asphalt Paving 7000000$ 15 6 6 16 5415542$ 10Concrete Surb 2000000$ 15 6 6 21 1768340$ 15Concrete Sidewalk 1000000$ 15 6 6 21 884170$ 15

    Sheet1

    Sheet2

    bldg

    Sheet4

    Repair RegulationDisposable Tangible PropertyBudgeting

    157

    New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsExcavation (Foundation Only) 5000000$ 39 6 6 70 5658688$ 64Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Concrete (Floor) 7500000$ 39 6 6 70 8488033$ 64Ceilings (Gypsum) 5000000$ 39 6 6 70 5658688$ 64Interior Fit-Out 7458000$ 39 3 3 70 8836148$ 67Plumbing 7274000$ 39 6 6 70 8232260$ 64Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 7922164$ 64Electrical 3600000$ 39 6 6 70 4074256$ 64Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 8488033$ 64Elevators 2500000$ 39 6 6 70 2829344$ 64Total Improvements 92500000$ 100000000$

    Sheet1

    Sheet2

    bldg

    Sheet4

    So Much More We Didnrsquot Cover Bonus Depreciation Qualified Leasehold Improvements Qualified Landlord Improvements Qualified Improvements Property Common Areas Mixed Use Properties Tax Acts Financing

    158

    So Much More We Didnrsquot Cover Legal Framework Detailed Review of Cost Segregation Approaches Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Special Topics Industry Specific Guidance Issue Specific Guidance

    159

    Questions

    160

    Upcoming ASA EducationFor a complete listing of ASArsquos upcoming educational offerings visit wwwappraisersorg

    Letrsquos ConnectFacebookcomASAappraisers

    ASAappraisers

    Linkedincomcompanyamerican-society-of-appraisers

    YoutubecomASAappraisers

    Appraisersnewsroomorg

    Thank you for joining us

    • Slide Number 1
    • Disclaimer
    • Presenter
    • Presenter
    • About the ASA
    • Overview of Cost Segregation
    • Purchase Price Allocation
    • Cost Segregation in the Broadest Terms
    • The Big Questions
    • The Big Answers
    • The Big Answers
    • The Big Answers
    • Why Machinery not Real Property Appraisers
    • Why Machinery not Real Property Appraisers
    • Why Machinery not Real Property Appraisers
    • Who Performs Cost Segregation Studies
    • What is Tax Depreciation
    • What is Tax Depreciation
    • What is Tax Depreciation
    • What is Tax Depreciation
    • What is Tax Depreciation
    • What is Tax Depreciation
    • Tax Depreciation History
    • Tax Depreciation History
    • When did Cost Segregation Studies Begin
    • What is a Cost Segregation Study
    • How is Real Property Depreciated
    • How is Real Property Depreciated
    • How is Real Property Depreciated
    • How is Real Property Depreciated
    • How is Real Property Depreciated
    • How is Real Property Depreciated
    • Cost Segregation In-Practice
    • Cost Segregation In-Practice
    • Example of the lsquoShiftrsquo
    • So Whathellip Who Careshellip
    • Can we measure the Benefit of a Study
    • What would the NPV Tax Benefit be
    • What would the NPV Tax Benefit be
    • The Goal
    • What is 1245 lsquoShort Livedrsquo Property
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
    • Cost Segregation is born 1997
    • Wildhellip Wildhellip West Once Again
    • Cost Segregation lsquoStandardizedrsquo
    • Cost Segregation Audit Techniques Guide
    • Cost Segregation Audit Techniques Guide
    • Cost Segregation Audit Techniques Guide
    • Cost Segregation Audit Techniques Guide
    • IRS Cost Segregation Study Methods
    • IRS Cost Segregation Study Methods
    • IRS Cost Segregation Study Methods
    • Engineering
    • IRS Cost Segregation Study Methods
    • Permanency Test
    • Permanency Test
    • MACRS and ADR Systems
    • Asset Depreciation Range (ADR) System
    • MACRS
    • 1245 (Personal) or 1250 (Real) Property
    • 1245-5 amp 7 Year Property
    • 1245-5 amp 7 Year Property
    • 1250-15 Year Property
    • New Construction ndash AIA Construction Documents
    • AIA G702 Application For Payment
    • AIA G703 Construction Sheet
    • Simple G703 Construction Sheet
    • Cost Segregation New Construction Mini Study
    • Cost Segregation New Construction Mini Study
    • Keeping Our Example Simple
    • Perform a Site Visit
    • We Observed
    • Flooring Observed
    • Flooring Observed
    • How Did You Price That
    • How Did You Price That
    • How Did You Price That
    • How Did You Price That
    • Flooring Observed
    • Flooring Observed
    • Location Factor
    • Wood Plastics and Composites (Interior Fit-Out)
    • Wood Plastics and Composites (Interior Fit-Out)
    • Trim Molding
    • Trim Molding
    • Plumbing
    • Plumbing
    • Heating Air Conditioning amp Ventilation (HVAC)
    • Heating Air Conditioning amp Ventilation (HVAC)
    • Electrical
    • Electrical
    • Electrical
    • Electrical
    • What We Moved To lsquoShort-Livedrsquo Property
    • What We Kept as lsquoLong-Livedrsquo Property
    • Cost Segregation Reallocation (Shift)
    • What would the NPV Tax Benefit be
    • What would the NPV Tax Benefit be
    • Acquired Property
    • Oldest Skyscraper in US
    • Perform a Site Visit
    • Cost Segregation Acquired Building Mini Study
    • How Did You Price That
    • How Did You Price That
    • How Did You Price That
    • How Did You Price That
    • How Did You Price That
    • Base Building We Observed amp Priced
    • Base Building Calculation Check
    • Interior Fit-Out
    • Interior Fit-Out
    • Interior Fit-Out
    • Interior Fit-Out
    • Plumbing
    • Plumbing
    • Heating Air Conditioning amp Ventilation (HVAC)
    • Heating Air Conditioning amp Ventilation (HVAC)
    • Electrical
    • Electrical
    • Electrical
    • Electrical
    • What We Moved To lsquoShort-Livedrsquo Property
    • What We Kept as lsquoLong-Livedrsquo Property
    • IRS Cost Segregation Audit Techniques Guide
    • IRS Cost Segregation Audit Techniques Guide
    • Depreciation
    • Depreciation
    • Effective Age Adjustment May or Must Be Used
    • 1250-15 Year Property
    • Depreciation
    • Depreciation
    • Depreciation
    • Depreciation
    • Depreciation
    • Cost Segregation Reallocation (Shift)
    • What would the NPV Tax Benefit be
    • What would the NPV Tax Benefit be
    • New Construction vs Acquired Property
    • Industry Estimates
    • Industry Estimates
    • The Team Approach
    • The Team Approach
    • The Team Approach
    • The Team Approach
    • The Team Approach
    • The Team Approach
    • The Team Approach
    • Repair Regulation Compliance
    • Repair RegulationDisposable Tangible PropertyBudgeting
    • Repair RegulationDisposable Tangible PropertyBudgeting
    • So Much More We Didnrsquot Cover
    • So Much More We Didnrsquot Cover
    • Questions
    • Upcoming ASA Education
      OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
      AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
      Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
      Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
      Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
      Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
      Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
      Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
      Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
      Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
      Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
      Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
      Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
      Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
      Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
      Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
      Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPost-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 144647731446
      15-Year Property$ - 000015-Year Property$ 8371547837
      39-Year Property$ 1000000001000039-Year Property$ 771636797716
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
      AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
      Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
      Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
      Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
      Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
      Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
      Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
      Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
      Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
      Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
      Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
      Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
      Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
      Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
      Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
      Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPost-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 144647731446
      15-Year Property$ - 000015-Year Property$ 8371547837
      39-Year Property$ 1000000001000039-Year Property$ 771636797716
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
      AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
      Carpet$ 25740003125338038063$ 1608750135$ 2166137Considered Personal Property
      Vinyl Flooring$ 46800005753317018082$ 385412135$ 518946Considered Personal Property
      Cabinets Base amp Wall$ 200000024253325012088$ 1760000135$ 2369791Considered Personal Property
      Countertops$ 150000018253325012088$ 1320000135$ 1777343Considered Personal Property
      Reception Desk$ 100000012153325012088$ 880000135$ 1184896Considered Personal Property
      Chair Rail Trim Molding$ 100000012153330010090$ 900000135$ 1211825Considered Personal Property
      Crown Molding$ 150000018253330010090$ 1350000135$ 1817737Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 9500001253330010090$ 85500135$ 115123Support Personal Property
      Mop Sink Supporting Floor Service$ 10100001253330010090$ 90900135$ 122394Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 30000004153330010090$ 27000135$ 36355Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 50000006153316019081$ 406250135$ 547004Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 180000021853322014086$ 1554545135$ 2093152Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 60000007353314021079$ 471429135$ 634765Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 120000014556622027073$ 872727135$ 1175103Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 300000036156622027073$ 218182135$ 293776Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
      Concrete (Floor)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000904393370004096$ 7138371135$ 9611618Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 7274000882396670009091$ 6650514135$ 8954732Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000848396670009091$ 6400000135$ 8617422(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 3600000436396670009091$ 3291429135$ 4431817Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
      Elevators$ 2500000303$ 2500000303396670009091$ 2285714135$ 3077651Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000$ 74268152$ 100000000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
      AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
      Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
      Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
      Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
      Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
      Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
      Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
      Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
      Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
      Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
      Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
      Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
      Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
      Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 144647731446
      15-Year Property$ - 000015-Year Property$ 8371547837
      39-Year Property$ 1000000001000039-Year Property$ 771636797716
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
      AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
      Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
      Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
      Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
      Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
      Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
      Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
      Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
      Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
      Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
      Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
      Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
      Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
      Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 144647731446
      15-Year Property$ - 000015-Year Property$ 8371547837
      39-Year Property$ 1000000001000039-Year Property$ 771636797716
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
      AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
      Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
      Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
      Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
      Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
      Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
      Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
      Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
      Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
      Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
      Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
      Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
      Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
      Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
      Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 144647731446
      15-Year Property$ - 000015-Year Property$ 8371547837
      39-Year Property$ 1000000001000039-Year Property$ 771636797716
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNow
      AssetRCNRCNYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
      Elevators$ 2500000303$ 250000030339Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNow
      AssetRCNRCNYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
      Elevators$ 2500000303$ 250000030339Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNow
      AssetRCNRCNYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
      Elevators$ 2500000303$ 250000030339Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
      Elevators$ 2500000303$ 25000002503930339Elevators (1250)
      Total Improvements$ 8250000010000$ 82500000775010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNow
      AssetRCNRCNYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
      Elevators$ 2500000303$ 250000030339Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
      Elevators$ 2500000303$ 25000002503930339Elevators (1250)
      Total Improvements$ 8250000010000$ 82500000775010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNow
      AssetRCNRCNYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
      Elevators$ 2500000303$ 250000030339Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
      Elevators$ 2500000303$ 25000002503930339Elevators (1250)
      Total Improvements$ 8250000010000$ 82500000775010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      OldWasNewNowNow
      AssetRCNRCNYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
      Elevators$ 2500000303$ 250000030339Elevators (1250)
      Total Improvements$ 8250000010000$ 8250000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740003125Considered Personal Property
      Vinyl Flooring$ 4680000575Considered Personal Property
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
      Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
      Elevators$ 2500000303$ 25000002503930339Elevators (1250)
      Total Improvements$ 8250000010000$ 82500000775010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      Office Building
      5-Year 1434
      15-Year 1033
      39-Year 7533
      BasisNPVTS Benefit
      $ 100000000$ 3329300$003
      $ 500000000$ 16646500
      $ 1000000000$ 33293000
      $ 1500000000$ 49939500
      $ 2000000000$ 66586000
      $ 2500000000$ 83232500
      $ 5000000000$ 166465000
      $ 7500000000$ 249697500
      $ 10000000000$ 332930000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      868400
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      Base Building ConstructionType of MaterialsUnit of Measure
      ExcavationSize of Hole DugCubic Feet
      FoundationType of Materials (Concrete Concrete Block amp Mortar Etc)Cubic feet
      MasonryType of Materials (Brick amp Mortar Concrete Block amp MortarSquare Feet
      FloorType of Materials (Wood Concrete Etc)Square Feet
      FlooringType of Materials Carpet Wood Etc)Square Feet
      CeilingsType of Materials - ( Gypsum Wood Paneling Etc)Square Feet
      Interior Fit-OutProperty Type - (Property Type Office Hospital Etc)Square Feet
      PlumbingProperty Type - (Property Type Office Hospital Etc)Square Feet
      Heating Ventilating and Air Conditioning (HVAC)Property Type - (Property Type Office Hospital Etc)Square Feet
      ElectricalProperty Type - (Property Type Office Hospital Etc)Square Feet
      Thermal and Moisture ProtectionType of Materials - (Roof amp Sub-Roof)Square Feet
      ElevatorsStyle(Freight andor Passenger) and Weight CapacityQty
      AllocationAllocation
      Pre-Cost SegregationPost-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      $ 1433800024670581238852
      $ 1033000024670418761148
      $ 24668000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      ReplacementPercentageWasWasNowNow
      Base BuildingCost NewCheckCostYearYearNote
      Carpet$ 25740003125
      Vinyl Composition Tile$ 4680000575
      Cabinets Base amp Wall$ 20000002425Considered Personal Property
      Countertops$ 15000001825Considered Personal Property
      Reception Desk$ 10000001215Considered Personal Property
      Chair Rail Trim Molding$ 10000001215Considered Personal Property
      Crown Molding$ 15000001825Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
      Excavation (Foundation Only)$ 5000000606$ 50000006063960639Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
      Concrete (Floor)$ 7500000909$ 75000009093990939Floor (1250)
      Ceilings (Gypsum)$ 5000000606$ 50000006063960639Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 175000002121$ 7458000212153990439Mix (1245 amp 1250)
      Plumbing$ 7500000909$ 727400090953988239Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000090953984839(HVAC) (1245 amp 1250)
      Electrical$ 7500000909$ 360000090953943639Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000009093990939Building Only (1250)
      Elevators$ 2500000303$ 25000003033930339Elevators (1250)
      Total Improvements$ 8250000010000$ 825000001000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPost-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      Concrete (Floor)$ 75000007503975039Floor (1250)
      Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      Electrical$ 360000075053936039Electrical (1245 amp 1250)
      Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      Elevators$ 25000002503925039Elevators (1250)
      Exterior Improvements$ 1000000010001539100015Improvements (1250)
      Total Improvements$ 1000000001000010000
      5200 sf
      good class C Office bldg
      167sf
      MampS Section 15 p17
      carpet3432sf$ 500$ 493$ 2574000
      vct1040sf$ 300$ 299$ 468000
      ceramic tile728
      factor 150 class c
      AllocationAllocation
      Pre-Cost SegregationPre-Cost Segregation
      LifeCostPercentageLifeCostPercentage
      5-Year Property$ - 00005-Year Property$ 143380001434
      15-Year Property$ - 000015-Year Property$ 103300001033
      39-Year Property$ 1000000001000039-Year Property$ 753320007533
      Total$ 10000000010000Total$ 10000000010000
      WasWasNowNow
      AssetCostYearYearNote
      Carpet$ 25740002575Considered Personal Property
      Vinyl Flooring$ 4680000475Considered Personal Property
      Cabinets Base amp Wall$ 20000002005Considered Personal Property
      Countertops$ 15000001505Considered Personal Property
      Reception Desk$ 10000001005Considered Personal Property
      Chair Rail Trim Molding$ 10000001005Considered Personal Property
      Crown Molding$ 15000001505Considered Personal Property
      Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
      Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
      Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
      Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
      Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
      Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
      Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
      Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
      39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
      39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
      39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
      39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
      39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
      39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
      39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
      39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
      39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
      39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
      39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
      39$ 2500000Elevators$ 25000002503925039Elevators (1250)
      39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
      $ 100000000Total Improvements$ 1000000001000010000
      $ 90000000$ 538922

      Presenter Walter W OrsquoConnell MEc ASA Educationbull BA ndash Economics ndash Kean University of New Jerseybull BS ndash Finance ndash Kean University of New Jerseybull MA ndash Economics ndash Montclair University of New Jerseybull ASA - Machinery amp Technical Specialties

      Publishedbull ASA MTS Journalbull Academiaedu

      Career Pathbull Buyer Planner amp Forecaster ndash MFG Supplies amp MampEbull Machinery amp Equipment AppraiserCost Segregation Professionalbull Current ASA Philadelphia Chapter Presidentbull Past Co-Chair of the American Society of Cost Segregation Professionals (ASCSP)

      3

      Presenter

      Estimates the High Low Useful Life Range of over 5000 fixed and movable assets within the Lodging IndustryPublished by

      331-Pages

      4

      About the ASAThe American Society of Appraisers is the largest multi-discipline voluntary membership trade association representing and promoting their member appraisers The society was founded in 1936 and is one of the eight trade association appraisal groups that founded The Appraisal Foundation

      5

      Overview of Cost Segregation What is Tax Depreciation

      What is Cost Segregation

      Who can benefit from a Cost Segregation Study

      Cost Segregation as part of a Purchase Price Allocation

      6

      Purchase Price Allocation What is the connection between Purchase Price Allocation amp

      Cost Segregation

      How are lsquoAppraised Valuesrsquo used in a Cost Segregation

      How a Cost Segregation Study can be used to lsquoenhancersquo the Fixed Asset Record (FAR)

      Repair Regulations Compliance using a Cost Segregation Study

      7

      Cost Segregation in the Broadest TermsCost Segregation Study Under United States tax laws and accounting rules cost

      segregation is the process of identifying personal property assets that are grouped with real propertyassets and separating out personal property for tax reporting purposes

      Note The words lsquoAppraisalrsquo andor lsquoValuationrsquo are not found within this definition

      8

      The Big QuestionsQuestion Are Cost Segregation Studies AppraisalValuation

      Assignments Why are we studying this topic Why is a MampE Appraiser instructing on a subject related

      to Real Property

      9

      The Big AnswersQuestion Are Cost Segregation Studies AppraisalValuation

      Assignments Answer No Why are we studying this topic Answer Cost Segregation is addressed in the 3rd amp 4th

      addition of ldquoValuing Machinery and Equipment The Fundamentals of Appraising Machinery and Technical Assetsrdquo

      10

      The Big Answers

      11

      3rd Edition 4th Edition

      The Big Answers

      12

      Why is a MampE Appraiser instructing on a subject related to Real Property Remember Cost Segregation is the process of identifying

      personal property assets that are grouped with real property assets

      It is as much a lsquoPersonal Propertyrsquo exercise as it as a lsquoReal Property Exercisersquo

      Segregation as in lsquoCost Segregationrsquo = Componentization

      Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

      in lsquoComponentrsquo Valuation

      13

      Cookie Production Line

      Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

      in lsquoComponentrsquo Valuation

      14

      Cookie Production Line

      MampE Appraisers look at dozens or hundreds of lsquocomponentsrsquo to value production lines

      Why Machinery not Real Property Appraisers Machinery amp Equipment (lsquoMampErsquo) Appraisers are trained

      in the lsquoComponentrsquo Valuation The art of lsquocomponentizingrsquo large production lines into

      individual components for the purpose of valuing those assets is similar to lsquosegregatingrsquo commercial real property into their individual components

      Componentizing = SegregationSegregating the Costs of lsquoRealrsquo amp lsquoPersonal Propertyrsquo

      15

      Who Performs Cost Segregation Studies

      16

      What is Tax Depreciation

      A form of depreciation where the loss in value or usefulness of a property is due to the using up or expiration of its useful life caused by wear and tear deterioration exposure to various elements physical stresses and similar factors

      17

      We know as Appraisers whatPhysical Depreciation

      What is Tax DepreciationTax depreciation the depreciation that can be listed as an expense on a tax return for a given reporting period under the applicable tax laws It is used to reduce the taxable income reported by a business Depreciation is the gradual charging to expense of fixed assets cost over its useful life

      18

      What is Tax DepreciationFixed Assets are Assets which are purchased

      for long-term use and are not likely to be converted quickly into cash such as land buildings and equipmentAll legal Fixed Assets are allowed to be

      depreciated for Business with exception of LandLand is Never Depreciable

      19

      What is Tax DepreciationLand is non-depreciated because land is assumed to have an unlimited useful life Other long-lived Fixed assets such as land improvements buildings furnishings equipment etc have limited useful lives Therefore the costs of those assets must be allocated to those limited accounting periods

      20

      What is Tax DepreciationLand may change overtime by Man or Nature but can never be exhausted

      21

      Your Land is now at the Bottom of the Sinkhole

      What is Tax Depreciation

      Land may change overtime by Man or Nature but can never be exhausted

      22

      Your Land is now at the Bottom of the Lake

      Tax Depreciation History Tax Depreciation is loosely based on Physical Depreciation using the

      lsquoAsset Depreciation Range System (ADR)rsquo developed by the InternalRevenue Service (ldquoIRSrdquo)

      US Income Tax signed into law 1913 (Fund The Great War (WWI)) It was like the Wild Wild West Making depreciation rules up as you go Some non-governmental sources like Tiffanyrsquos Digest of Depreciation 1890

      edition gave some guidance 1934 The U S Treasury due to decreased revenue began requiring taxpayers

      to prove that they were selecting appropriate useful lives Giving little guidance and relying on non-governmental sources (The US Great Depreciation)

      23

      Tax Depreciation History 1942 Bulletin F Tables of Useful Lives of Depreciable Property The first true

      guidance published by the IRS 1954 Congress authorized the use of accelerated depreciation methods (We will

      speak about this later Very Important) 1971 The class life was introduced This provided for tax depreciation based on

      lsquoclass livesrsquo 1981 The Accelerated Cost Recovery System (ACRS) was designed to simplify

      cost and recovery and stimulate capital formation 1986 Modified Accelerated Cost Recovery System (MACRS) was an entirely

      new system for tangible property placed into service after 1986 (economic stimulus to stimulate spending)

      `

      24

      When did Cost Segregation Studies BeginA Cost Segregation Study

      (Real Property Reclassification Exercise)was not created under one sweeping lsquoTax Actrsquo or lsquoRegulatory Changersquo It was a slow progression

      bull US Income Tax signed into law 1913 (fundfinance lsquoThe Great Warrsquo ndash lsquoWorld War Irsquo (1914 ndash 1918)bull Development of IRS Depreciation Tables 1954bull Development of Class Lives 1971bull Asset Depreciation Range System (ADR) 1971bull Accelerated Cost Recovery System (ACRS) 1981 (Economic Stimulus)bull Reagan Economic Recovery Act (1981)bull Reagan Tax Reform Act (1986)bull Modified Accelerated Cost Recovery System (MACRS) 1986 (Economic Stimulus)bull A Major Tax Court Case HOSPITAL CORP OF AMERICA v COMMISSIONER 1997 (Tax Court)

      25

      What is a Cost Segregation StudyCost Segregation is the process of identifying personal property assets that are grouped with commercial real property assets and separating out those personal assets for tax reporting purposes (IRS)

      In-Short We are identifying commercial real property components that are Considered personal property

      or Directly support personal property

      For the purpose of reclassifying those assets to shorter-lived depreciation (Walter OrsquoConnell)

      26

      How is Real Property DepreciatedldquoIn order to calculate depreciation for Federal income tax purposes taxpayers must use the correct method and proper recovery period for each asset or property ownedrdquo Non-Residential Commercial Real Property 1250-39 (39-year)

      Depreciation

      Residential Commercial Real Property 1250-275 (275-year) Depreciation

      Commercial Real Property Site Improvements 1250-15 (15-year) Depreciation

      IRS ndash Cost Segregation Audit Techniques Guide Chapter 1 ndash Introductionhttpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-1-introduction

      27

      How is Real Property DepreciatedIf no Cost Segregation Study is performed the IRS Income Tax

      Filing must be 39-Year lsquoStraight-Linersquo Depreciation for Non-Residential

      Commercial Property (1250-39) (39-year)

      275-Year lsquoStraight-Linersquo Depreciation for Residential Commercial Property (1250-275) (275-year)

      15-Year lsquoStraight-Linersquo Depreciation for Site Improvements associated with All Commercial Property (1250-15 )(15-year)

      28

      How is Real Property DepreciatedWhat Does 1250 Mean

      Section 1250 of the United States Internal Revenue Code is a rule establishing that the IRS will tax a gain from the sale of depreciated commercial real property as ordinary income if the accumulated depreciation exceeds the depreciation calculated with the straight-line depreciation method

      29

      1250-15 1250-275 1250-39 Site Improvement Commercial Residential Commercial Non-Residential

      15-Year 275-Year 39-Year

      How is Real Property DepreciatedA lsquoCommercial Parking Lotrsquo (Site Improvements (1250-15)) is PurchasedBuilt for $18000000 Appraised Land Value = $3000000 (Land is never depreciated) Basis $18000000 ndash $3000000 = $15000000

      30

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      Annual Straight-Line Depreciation 15-Years

      How is Real Property DepreciatedA lsquoCommercial Apartment Buildingrsquo (Residential Commercial Property (1250-275)) is PurchasedBuilt for $35000000 Appraised Land Value = $7500000 (Land is never depreciated) Basis $35000000 ndash $7500000 = $27500000

      31

      Annual Straight-Line Depreciation 275-Years$1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $ 500000

      How is Real Property DepreciatedA lsquoCommercial Office Buildingrsquo (Non-Residential Commercial Property (1250-39)) is PurchasedBuilt for $44000000 Appraised Land Value = $5000000 (Land is never depreciated) Basis $44000000 ndash $5000000 = $39000000

      32

      Annual Straight-Line Depreciation 39-Years$1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000

      Cost Segregation In-PracticeTheory of Cost Segregation

      A Cost Segregation Study does not increase or decrease the depreciation that can be taken on a lsquocommercial propertyrsquo We are shifting depreciation of commercial real property components that

      areConsidered personal property

      orDirectly support personal property

      and moving (Shifting) that depreciation from future years of lsquoexpensingrsquo to more current years of expensingrsquo

      33

      Cost Segregation In-PracticeExample of the lsquoShiftrsquoAn lsquoOffice Building with Site Improvementsrsquo is PurchasedBuilt for $50000000Appraised Land Value = $11000000Basis $50000000 ndash $11000000 = $39000000

      The Cost Segregation Professional performing a quality study that will pass IRS scrutiny moves

      10 of the Basis to Short-Lived Property (5-Years Depreciation)10 of the Basis to 1250-15 Site Property (15-Year Depreciation)What will that look like

      34

      Example of the lsquoShiftrsquo

      35

      Straight-Line Depreciation

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000

      $ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

      $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

      $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000

      Accelerated Depreciation

      $ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

      $ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

      10 Moved to 5-Year10 Moved to 15-Year

      Depreciation

      So Whathellip Who CareshellipThe Property Owner still only gets $39000000 of Depreciation

      ($50000000 - $110000 (Land) = $39000000)This is why we care and perform Cost Segregation Studies 1 Do you want a bigger tax refund today when the dollar ($) has the

      buying power of a dollar ($) or in future when the dollar ($) has decreased buying power

      2 Will the owner own the Property 39-Years or 275-Years from now3 As a BusinessInvestment Opportunity would you not want a

      larger tax refund today not in the future so you can reinvest those savings into your business (Investment Opportunity)

      36

      Can we measure the Benefit of a StudyThe Answer is YesThe BenefitSavings can be measured as Net Present Value (NPV) Tax Savings

      37

      i = What is the discount rate within your industry(industry Rate of Return)

      t = The time period (years) you could reinvest those additional tax refund dollars ($) froma quality Cost Segregation Study

      What would the NPV Tax Benefit be

      38

      Straight-Line Depreciation

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000 $1000000

      $1000000 $1000000 $1000000 $1000000

      $ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

      $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

      $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

      $ 800000 $ 800000 $ 800000 $ 800000

      Accelerated Depreciation

      $ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

      $ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

      10 Moved to 5-Year10 Moved to 15-Year

      Depreciation

      What would the NPV Tax Benefit be

      39

      DataIndustry Office BuildingBasis $39000000 ($50000000 - $11000000)Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

      Net Present Value Tax Savings$1303031

      The Goal The Goal of a Cost Segregation Study is to identify and

      reclassifyLong-Lived Section 1250-15 1250-275 1250-39

      to1245 Short Lived Property

      (Intangible or Tangible Personal Property)

      40

      What is 1245 lsquoShort Livedrsquo PropertySection 1245 property is defined as intangible or tangible personal property that could be or is subject to depreciation or amortization excluding buildings (real estate)(1250-Property) and structural componentsRemember Building Components that are Considered Personal Property or Directly Support Personal Property

      We will discuss and give examples of lsquoshort-livedrsquo property later in the presentation

      41

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights Before 1981 it was the Wild Wild West for Commercial

      Real Property Tax Depreciation The guidance given by the IRS was short and simple

      Depreciation methods amp lives were not as defined as they are today The IRS allowed Taxpayers to select lsquoRecovery Periodsrsquo they deemed lsquoReasonablersquo It was only lsquounder auditrsquo that a recovery period could be disallowed

      42

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

      bull 1981 ndash The Economic Recovery Tax Act of 1981o Personal Income Tax Upper Rate fell from 70 to 50

      bull 1986 ndash The Tax Reform Act of 1986o Personal Income Tax Upper Rate fell from 50 to 385

      43

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

      bull Congress fearing the Tax Cuts that they passed into law would not generate enough taxable income to keep government running

      1 Enacted the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) 1981 (Economic Stimulus) for lsquoNon-Real Propertyrsquo ie lsquoMampErsquo FFampE

      2 Fixing both lsquoCommercial Residential Propertyrsquo and lsquoCommercial Non-Residential Propertyrsquo at 315-Year Straight-Line Depreciation

      3 Disallowed any lsquoAccelerated Depreciationrsquo of Commercial Real Property

      44

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

      bull Congress later replaced the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) with a new Modified Accelerated Cost Recovery System (MACRS) (Economic Stimulus) in 1986

      1 Passed as an lsquoEconomic Stimulus Packagersquo allowing to quicker depreciation of lsquoPersonal Propertyrsquo

      2 Commercial Non-Residential Real Property was set at 39-Year Straight-Line Depreciation (Formally 315-year)

      3 Commercial Residential Real Property was set at 275-Year Straight-Line Depreciation (Formally 315-year)

      4 Commercial Real Property Site Improvements were set at 15-Year Straight-Line Depreciation

      5 Still disallowed lsquoAccelerated Depreciationrsquo of Commercial Real Property

      45

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for Commercial Real Property from 1981 thru 1997 (16-Years)

      Then cameHOSPITAL CORPORATION OF AMERICA v IRS COMMISSIONER

      46

      v

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

      47

      Kitchen hoods and exhaust SystemPatient corridor handrailsOver-bed fluorescent lightsPartitionsroom dividersBathroom accessoriesAcoustical ceilingsSteam boilersPrimary and secondary electrical distribution systemSpecial electrical equip and branch wiringTV equipment and wiringTelephone equip wiring jacks and intercom equipmentCarpetingVinyl wall coveringVinyl floor coveringKitchen water piping grease trap system and steam lines

      The Tax Courts agreed with HCA that much of the Property lsquoAppearedrsquo to be short-lived property Property that would lsquoneed to be replaced in less then 39-Years (1250-39) but did not have the lsquoexpertisersquo to rule on which property was to be considered lsquoshort-livedrsquo and lsquolong-livedrsquo property

      The IRS was instructed to develop a system to address the problem

      Over a year later the IRS had not taken any significant action and was told they would be held in Contempt of Court if no action was taken

      Partial List of Property Considered Short Lived by HCA

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

      48

      The IRS rather then develop a new depreciation system looked to MACRS for the Solution

      Allowing for MACRS amp The Asset Depreciation Range (ADR) to be used for Personal Property but for these new Personal Property Assets associated with Commercial Real Property

      Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for

      49

      Kitchen hoods and exhaust (sect1245)Patient corridor handrails (sect1245)Over-bed fluorescent lights (sect1250)Partitionsroom dividers (sect1245)Bathroom accessories (sect1250)Acoustical ceilings (sect1250)Steam boilers (sect1250)Primary and secondary electrical distribution sys (sect1245sect1250)Special electrical equip and branch wiring (sect1245)TV equipment and wiring (sect1245)Telephone equip wiring jacks and intercom equip (sect1245)Carpeting (sect1245)Vinyl wall covering (sect1245)Vinyl floor covering (sect1245)Kitchen water piping grease trap system and steam lines (sect1245)

      Look how Successful HCA was

      Cost Segregation is born 1997There were other similar Tax Court Cases before HCA but

      this is considered the Seminal Case

      50

      bull United Kingdom returns Hong Kong and the New Territories to the Peoples Republic of Chinabull Diana Princess of Wales dies in a car crash in a road tunnel in Parisbull Googlecom is registered as a domain namebull Apple Computer Inc names co-founder Steve Jobs interim CEObull Scientists announce the first human stem cells to be cultured in a laboratory

      Wildhellip Wildhellip West Once AgainAccountants CPArsquos and Other Tax Professional were Leary of using this new lsquotax saving toolrsquo because of the lack of guidance by the IRS Like lsquoPre-1981rsquo Tax Professionals were lsquomaking it uprsquo as they went many times failing under IRS Audit and incurring heavy fines and penalties

      It was considered lsquoHigh Riskrsquo and that lsquoRiskrsquo outweighed the lsquoBenefitsrsquo

      51

      Cost Segregation lsquoStandardizedrsquoIn 2004 The IRS published the first lsquotruersquo guidance associated with Cost Segregation The lsquoIRS Cost Segregation Audit Techniques Guidersquo was published for Auditors within the IRS Though not published for the Tax Professional (lsquoConsumerrsquorsquoTax Payerrsquo) this guide obtained through the lsquofreedom of information actrsquo allowed the Tax Professional and Cost Segregation Engineer to read and understand the positions taken by the IRS

      52

      Cost Segregation Audit Techniques GuidePURPOSE OF THE COST SEGREGATION AUDIT TECHNIQUES GUIDEThis Audit Techniques Guide (ATG) has been developed to assist Internal Revenue Service (lsquothe Servicersquo) Examiners in the review and examination of cost segregation studies The primary goal of the guide is to provide examiners with an understanding of1Why cost segregation studies are performed for Federal income tax purposes2How cost segregation studies are prepared3What to look for in the review and examination of these studies and4When certain issues identified in the cost segregation study need further

      examination

      53

      Cost Segregation Audit Techniques Guide Legal Framework Cost Segregation Approaches (Engineering Rules) Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Uniform Capitalization Change in Accounting Method Depreciation Overview Relevant Court Cases Inherently Permanent Standard (Permanency Test)

      54

      Cost Segregation Audit Techniques Guide Construction Process Information Document Requests Casinos Restaurants Retail Industries Biotech amp Pharmaceutical Industry Auto Dealerships Auto Manufacturing Electrical Distribution System Stand-Alone Open-Air Parking Structure

      55

      Cost Segregation Audit Techniques GuidelsquoQualityrsquo

      ldquoA lsquoqualityrsquo cost segregation study is a study that is both accurate and well-documentedhelliphelliphelliprdquo Quality

      studies greatly expedite the Servicersquos review thereby minimizing the audit burden on all

      parties A quality study contains a number of characteristicshelliphelliprdquo

      56

      IRS Cost Segregation Study Methods Detailed Engineering Approach from Actual Cost Records (New

      Construction Real Property) Detailed Engineering Cost Estimate Approach (Acquired Real Property) Survey or Letter Approach Residual Estimation Approach (Acquired Real Property) Sampling or Modeling Approach Rule of Thumb Approach (Pre-1981 Approach)An examiner should view this approach with caution since it lacks sufficient documentation to support its allocation of project costsIRS ndash Cost Segregation Audit Techniques Guide Chapter 5 - Review and Examination of a Cost Segregation Study httpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-5-review-and-examination-of-a-cost-segregation-study

      57

      IRS Cost Segregation Study Methods

      58

      The IRS Cost Segregation Audit Techniques Guide which gives guidance to IRS Agents Auditors and Engineers states

      The Engineering Approach is ldquothe most methodical and accurate approachrdquo

      IRS ndash Cost Segregation Audit Techniques Guide Chapter 3 - Cost Segregation Approacheswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-3-cost-segregation-approaches

      IRS Cost Segregation Study Methods

      59

      bull Detailed Engineering Approach from Actual Cost Records

      bull Detailed Engineering Cost Estimate Approach

      bull Survey or Letter Approach(Not Preferred No engineering support)

      bull Residual Estimation ApproachEngineered Approach can be incorporated into this method (lsquoAcquired Property)

      bull Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

      Engineering1 Obtain information on all direct and indirect project costs

      bull Direct Costs = Direct Construction Costs (Roof Walls Casework)bull Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

      2 Conduct a Site Visit to inspect the propertybull Measure Photograph Inventory Discussions with Engineers Property Mgt

      3 Review All Documents bull As-Built plans specifications contracts bid documents contractor pay requests

      change order detail and any other construction cost information or documentation that is available

      You will likely not obtain all of the above but an attempt should be made as part of your due diligence

      60

      IRS Cost Segregation Study Methods

      61

      If you attempt tobull Obtain information on all direct and indirect project

      costsbull Conduct a site visit to inspect the propertybull Review all documents available

      You can be successful if placed under IRS Audit Residual Estimation Approach

      Engineered Approach can be incorporated into this method (lsquoAcquired Property)

      Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

      Permanency TestHow does the IRS determine short-lived vs long lived Property Is the property capable of being moved and has it in fact been moved Is the property designed or constructed to remain permanently in

      place Are there circumstances which tend to show the expected or intended

      lengths of affixation ie are there circumstances which show that the property may or will have to be moved

      How substantial of a job is the removal of a property and how time-consuming is it Is it ldquoreadily removablerdquo

      How much damage will the property sustain upon its removal What is the manner of affixation of the property to the land

      62

      Permanency TestThe Internal Revenue Service determines what Property (building components) are lsquoPermanently Affixedrsquo (Real

      Property) or lsquoEasily Removedrsquo (Personal Property)Based on

      IRS Case Studies Private Letter Rulings Tax Court Rulings

      Private Letter Ruling are answers to questions asked by the Taxpayer to the IRS

      63

      MACRS and ADR SystemsModified Adjusted Cost Recovery System (MACRS) 1986 Asset Depreciation

      Range System (ADR) 1971 3-year class- ADR midpoints for 4 years or less ndash Racehorses amp special tools 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property Automobiles

      light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp fixtures

      equipment and railroad tracks 10-year class - ADR midpoints 10 - 16 years which includes Various machinery petroleum

      distilling and refining 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements Sewage

      treatment plants 20-year class - ADR midpoints 25 years or more which includes Service stations and other

      declining balance real property 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

      64

      Asset Depreciation Range (ADR) System 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property

      Automobiles light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp

      fixtures equipment and railroad tracks 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements

      Sewage treatment plants 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

      65

      Asset depreciation range assigned upper and lower limits to the physical estimated useful lives of asset classes It gave businesses a lot of flexibility to determine the useful life of an asset

      Remember lsquoTax Depreciation is loosely based on Physical Depreciationrsquo

      MACRSModified Adjusted Cost Recovery System (MACRS) 5-year class - ADR midpoints 4-10 years (Mid-Point = 7-years) 7-year class - ADR midpoints 10 - 16 years (Mid-Point = 13-years) 15-year class - ADR midpoints 20 - 25 years (Mid-Point= 225 years) 275-year class 39-year class

      66

      As we stated before MACRES was designed as an lsquoEconomic Stimulus Toolrsquo 5-Year Depreciation vs 7-Year Depreciation 7-Year Depreciation vs 13-Year Depreciation

      15-Year Depreciation vs 225-Year Depreciation

      1245 (Personal) or 1250 (Real) PropertyIn determining if a property is Personal Property or a Building Component the IRS looks at 3-primary factors1 The Permanence Test2 MACRS - The Asset Depreciation Range (ADR) System

      bull Building Componentsbull Personal Property that Directly Supports Personal Property

      3 Is a Building Component part of ldquothe structural shell of the building and all integral parts thereofrdquobull Normal heatingbull Normal plumbingbull Normal air conditioningbull Fire preventionbull Power requirementsbull Equipment such as elevators and escalators

      67

      1245-5 amp 7 Year Property

      68

      Considered Personal PropertyMillwork Curtains and Drapes

      Wood Trim Postal Specialties

      Prefinished Paneling Protective Wall Covering

      Windows Special Purpose Wallpaper

      Automatic Door Openers Directories

      Mirrors Specialty Lock Sets

      Carpeting Interior Signage

      Vinyl Flooring Fire Extinguisher Cabinet

      Computer Access Flooring Retail Casework amp Displays

      Patient Headwall Operable Partitions

      Lockers Crown amp Chair Molding

      General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

      1245-5 amp 7 Year Property

      69

      Support Personal PropertyHalf Walls Non-Primary Lighting

      Computer Room Air Condit Food Service Vents

      Walk-In Coolers amp Freezers Medical Exhaust Systems

      Plumbing ndash Food Service Eq Data Outlets amp Wire

      Plumbing ndash Manufacturing Eq Telephone Outlets amp Wire

      Electrical ndash Office Equipment Manufacturing Concrete Floor

      Electrical ndash Communications Public Address Systems

      Electrical ndash Food Service Eq Nurse Call Systems

      Electrical ndash Retail Equipment Laundry Chutes

      Electrical ndash Laundry Eq Audio-Visual Outlets amp Wire

      Electrical ndash Medical Eq Medical Gas Piping

      General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

      1250-15 Year Property

      70

      15-Year Site ImprovementsSite Concrete Asphalt Paving

      Site Masonry Sprinkler Irrigation Systems

      Exterior Signage Storm Sewer Systems

      Swimming Pools Site Signage

      Fountains Brick Walls amp Paving

      Parking Lamps Patios

      Landscaping Traffic Control Equipment

      Retention Ponds Site Electrical

      Sidewalks Site Plumbing

      Curbs Fixed-In-Place Furniture

      Fencing amp Gates Retaining Walls

      New Construction ndash AIA Construction DocumentsFormal Building Construction Payment Applications Issued by the American Institute of Architects is the most common document detailing new construction

      71

      G702 APPLICATION FOR PAYMENT G703 CONTINUATION SHEET

      AIA G702 Application For Payment

      72

      One Sheet Showing Total Basis ($) of the Construction

      AIA G703 Construction Sheet

      73

      One or many Sheets showing Construction by type of work performedDozens or hundreds of Asset Detail Lines can be in one Cost Segregation

      Assignment Based on the size scope and detail the General Contractor (lsquoGCrsquo) provides

      Simple G703 Construction Sheet

      74

      bull Small Office Buildingbull New Constructionbull Construction Cost (Land Excluded)

      $1000000bull Location (Manhattan NY)

      Asset Cost Excavation (Foundation Only) $ 5000000 500Foundation (Concrete Block amp Mortar) $ 7500000 750Masonry (Concrete Block amp Mortar) $ 7500000 750Concrete (Floor) $ 7500000 750Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750Ceilings (Gypsum) $ 5000000 500Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250Wood Trim $ 5000000 500Plumbing $ 7500000 750Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750Electrical $ 7500000 750Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750Elevators $ 2500000 250Exterior Improvements $ 10000000 1000Total Improvements $ 100000000 10000

      Cost Segregation New Construction Mini Study

      75

      With no Quality Cost Segregation Study

      Asset Cost YearExcavation (Foundation Only) $ 5000000 500 39Foundation (Concrete Block amp Mortar) $ 7500000 750 39Masonry (Concrete Block amp Mortar) $ 7500000 750 39Concrete (Floor) $ 7500000 750 39Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 39Ceilings (Gypsum) $ 5000000 500 39Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 39Wood Trim $ 5000000 500 39Plumbing $ 7500000 750 39Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 39Electrical $ 7500000 750 39Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39Elevators $ 2500000 250 39Exterior Improvements (Needs to be Verified) $ 10000000 1000 39Total Improvements $ 100000000 10000

      bull Small Office Buildingbull New Constructionbull Construction Cost

      (Land Excluded)$1000000

      bull Location (Manhattan NY)

      Cost Segregation New Construction Mini Study

      76

      Now What The GC didnrsquot give us a lot of detail1 Obtain information on all direct and indirect project costs

      Direct Costs = Direct Construction Costs (Roof Walls Casework)Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

      2 Conduct a Site Visit to inspect the propertyMeasure Photograph Inventory Discussions with Engineers Property Mgt

      3 Review All Documents As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information or documentation that is available Keep It Simple

      In this exercise 1) No additional Information can be provided from the GC and 3) No Documents are availableWe must Rely on 2) Site Visit information we can collect

      Keeping Our Example Simple

      77

      Perform a Site VisitConduct a Site Visit to inspect the property

      bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

      78

      We Observed

      79

      Asset Cost Year NoteExcavation (Foundation Only) $ 5000000 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Concrete (Floor) $ 7500000 750 39 Floor (1250)Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)Ceilings (Gypsum) $ 5000000 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)Wood Trim $ 5000000 500 539 Mix (1245 amp 1250)Plumbing $ 7500000 750 539 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)Electrical $ 7500000 750 539 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 Building Only (1250)Elevators $ 2500000 250 39 Elevators (1250)Exterior Improvements $ 10000000 1000 39 Improvements (1250)Total Improvements $ 100000000 10000

      Flooring Observed Carpet

      Vinyl Tile

      Ceramic Tile

      80

      5-Year Property ndash 3432 SF

      5-Year Property ndash 1040 SF

      39-Year Property(Observed but did not measure)Residual Approach

      Flooring Observed Carpet

      Vinyl Tile

      Ceramic Tile

      81

      5-Year Property ndash 3432 SF3432 SF = $25740

      5-Year Property ndash 4192 SF1040 SF = $4680

      39-Year Property(Observed but did not measure)Residual Approach

      How Did You Price That

      82

      National Pricing Resources

      Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

      lsquoSegregated Cost Methodrsquo

      bull Electricalbull Plumbingbull Interiorbull Site

      lsquoComponent Pricingrsquo

      How Did You Price That

      83

      National Pricing Resources

      Gordian (RS Means Cost DataBest 1245 Property Detail

      bull Electricalbull Plumbingbull Interiorbull Site

      lsquoComponent Pricingrsquo

      How Did You Price That

      84

      Marshall amp Swift - CoreLogisBest 1250 Property Detail

      lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

      How Did You Price That

      85

      Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

      Flooring Observed Was

      Now

      86

      Asset Cost Year NoteFlooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)

      Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCeramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)

      $25740 + $4680 + $44580 = $75000

      Flooring Observed Carpet

      Vinyl Tile

      87

      5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

      5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

      Rounded to Nearest US Dollar ($) for Example Purposes Only

      Location Factor Two CitiesAlbuquerque New Mexico amp Seattle Washington

      88

      Different Locations have different cost of labor amp cost of materials

      Wood Plastics and Composites (Interior Fit-Out)

      89

      Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

      Price amp Location Adjustment

      Wood Plastics and Composites (Interior Fit-Out) Was

      90

      Asset Cost Year NoteWood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)

      NowWas Was Now Now

      Asset Cost Year Year NoteCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyWood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)

      $20000 + $15000 + $10000 + $80000= $125000

      Sheet1

      Sheet2

      bldg

      Sheet4

      Trim Molding

      91

      Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

      Price amp Location Adjustment

      Trim Molding Was

      92

      Asset Cost Year NoteWood Trim $ 5000000 500 539 Mix (1245 amp 1250)

      NowAsset Cost Year Year NoteChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertyFloor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)

      $10000 + $15000 + $25000 = $50000

      Sheet1

      Sheet2

      bldg

      Sheet4

      Plumbing

      93

      Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

      Price amp Location Adjustment

      PlumbingWas

      94

      Asset Cost Year NotePlumbing $ 7500000 750 539 Plumbing (1245 amp 1250)

      NowWas Was Now Now

      Asset Cost Year Year NoteSink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentPlumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)

      $950 + $1010 + $300 + $72740= $75000

      Sheet1

      Sheet2

      bldg

      Sheet4

      Heating Air Conditioning amp Ventilation (HVAC)

      95

      Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

      Price amp Location Adjustment

      Heating Air Conditioning amp Ventilation (HVAC) Was

      96

      Asset Cost Year NoteHeating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)

      NowWas Was Now Now

      Asset Cost Year Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)

      $5000 + $70000 = $75000

      Sheet1

      Sheet2

      bldg

      Sheet4

      Electrical

      97

      Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

      Price amp Location Adjustment

      Electrical

      98

      Price amp Location Adjustment

      Retail

      TelevisionLaundry

      Site

      Communications

      OfficeComputer

      MFGMedical Copiers

      FoodService

      Electrical

      99

      Price amp Location Adjustment

      Cost To Install $ 3000000

      Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

      Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

      Electrical

      100

      Asset Cost Year NoteElectrical $ 7500000 750 539 Electrical (1245 amp 1250)

      Was

      NowWas Was Now Now

      Asset Cost Year Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site EquipmentElectrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)

      $18000 + $6000 + $12000 + $3000 + $36000 = $75000

      Sheet1

      Sheet2

      bldg

      Sheet4

      What We Moved To lsquoShort-Livedrsquo Property

      101

      Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site Equipment

      Sheet1

      Sheet2

      bldg

      What We Kept as lsquoLong-Livedrsquo Property

      102

      Excavation (Foundation Only) 5000000$ 500 39 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Concrete (Floor) 7500000$ 750 39 750 39 Floor (1250)Ceramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)Ceilings (Gypsum) 5000000$ 500 39 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)Floor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)Plumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)Electrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 750 39 750 39 Building Only (1250)Elevators 2500000$ 250 39 250 39 Elevators (1250)Exterior Improvements 10000000$ 1000 1539 1000 15 Improvements (1250)Total Improvements 100000000$ 10000 10000

      Sheet1

      Sheet2

      bldg

      Cost Segregation Reallocation (Shift)

      103

      Allocation AllocationPre-Cost Segregation Post-Cost Segregation

      Life Cost Percentage Life Cost Percentage 5-Year Property -$ 000 5-Year Property 14338000$ 143415-Year Property -$ 000 15-Year Property 10330000$ 103339-Year Property 100000000$ 10000 39-Year Property 75332000$ 7533

      Total 100000000$ 10000 Total 100000000$ 10000

      Reallocation From Long-Lived Property to Short-Lived Property$2466802468

      Sheet1

      Sheet2

      bldg

      Sheet4

      What would the NPV Tax Benefit be

      104

      DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

      Net Present Value Tax Savings$33293

      What would the NPV Tax Benefit be

      105

      Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

      Basis ($) NPVTS Benefit $100000000 $3329300 $500000000 $16646500 $1000000000 $33293000 $1500000000 $49939500 $2000000000 $66586000 $2500000000 $83232500 $5000000000 $166465000 $7500000000 $249697500 $10000000000 $332930000

      Acquired PropertyFormal Building Construction Payment Applications As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information and documentation are normally not available for acquired properties

      Buildings can be 10+ 20+ 30+ 40+ 50+ 60+ 70+ 80+ 90+ 100+ 125+ 150+ 175+ or 200+ Years Old

      106

      Oldest Skyscraper in US

      107

      Delaware BuildingChicago1872

      Perform a Site VisitConduct a Site Visit to inspect the property

      bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

      108

      Cost Segregation Acquired Building Mini Study

      109

      bull Small Office Buildingbull Acquired Propertybull Basis $1000000

      bull Buildingbull Site Improvements

      bull Location (Manhattan NY)bull 5000 SFbull Purchased Yesterdaybull Building Age 6-Yearsbull Interior Fit-out 3-Years

      How Did You Price That

      110

      National Pricing Resources

      Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

      lsquoSegregated Cost Methodrsquo

      bull Electricalbull Plumbingbull Interiorbull Site

      lsquoComponent Pricingrsquo

      How Did You Price That

      111

      National Pricing Resources

      Gordian (RS Means Cost DataBest 1245 Property Detail

      bull Electricalbull Plumbingbull Interiorbull Site

      lsquoComponent Pricingrsquo

      How Did You Price That

      112

      Marshall amp Swift - CoreLogisBest 1250 Property Detail

      lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

      How Did You Price That

      113

      Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

      How Did You Price That

      114

      Base Building Construction Type of Materials Unit of MeasureExcavation Size of Hole Dug Cubic Feet

      Foundation Type of Materials (Concrete Concrete Block amp Mortar Etc) Cubic feet

      Masonry Type of Materials (Brick amp Mortar Concrete Block amp Mortar Square Feet

      Floor Type of Materials (Wood Concrete Etc) Square Feet

      Flooring Type of Materials Carpet Wood Etc) Square Feet

      Ceilings Type of Materials - ( Gypsum Wood Paneling Etc) Square Feet

      Interior Fit-Out Property Type - (Property Type Office Hospital Etc) Square Feet

      Plumbing Property Type - (Property Type Office Hospital Etc) Square Feet

      Heating Ventilating and Air Conditioning (HVAC) Property Type - (Property Type Office Hospital Etc) Square Feet

      Electrical Property Type - (Property Type Office Hospital Etc) Square Feet

      Thermal and Moisture Protection Type of Materials - (Roof amp Sub-Roof) Square Feet

      Elevators Style(Freight andor Passenger) and Weight Capacity Qty

      Base Building We Observed amp Priced

      115

      $825000 using the Segregated Cost Approach

      Replacement Percentage NowBase Building Cost New Check Year

      Excavation (Foundation Only) 5000000$ 606 39Foundation (Concrete Block amp Mortar) 7500000$ 909 39Masonry (Concrete Block amp Mortar) 7500000$ 909 39Concrete (Floor) 7500000$ 909 39Ceilings (Gypsum) 5000000$ 606 39Wood Plastics and Composites (Interior Fit-Out) 17500000$ 2121 39Plumbing 7500000$ 909 39Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39Electrical 7500000$ 909 39Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 39Elevators 2500000$ 303 39Total Improvements 82500000$ 10000

      Acquired

      New

      Sheet2

      Sheet6

      bldg

      Sheet4

      Sheet5

      Base Building Calculation Check

      116

      $825000 using the Segregated Cost Approach Check to Calculator Method

      5000 SF X 11800 X 150 = $885000$825000 vs $885000Variance 701754 (Pass)Under 10 = Pass

      OFFICE BUILDINGS (344)

      $885000 using the Calculator Method

      Interior Fit-Out Carpet

      Vinyl Tile

      117

      5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

      5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

      Rounded to Nearest US Dollar ($) for Example Purposes Only

      Interior Fit-Out

      118

      Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

      Price amp Location Adjustment

      Interior Fit-Out

      119

      Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

      Price amp Location Adjustment

      Interior Fit-Out Was

      120

      Now

      $25740 + $4680+ $20000 + $15000 + $10000 + $10000 + $15000+ $74580 = $175000

      Interior Fit-Out 17500000$ 2121 39

      Old Was New Now NowAsset RCN RCN YearCarpet 2574000$ 312 5Vinyl Flooring 468000$ 057 5Cabinets Base amp Wall 2000000$ 242 5Countertops 1500000$ 182 5Reception Desk 1000000$ 121 5Chair Rail Trim Molding 1000000$ 121 5Crown Molding 1500000$ 182 5Interior Fit-Out 17500000$ 2121 7458000$ 904 39

      Sheet1

      Sheet2

      bldg

      Sheet4

      Sheet1

      Sheet2

      bldg

      Sheet4

      Plumbing

      121

      Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

      Price amp Location Adjustment

      PlumbingWas

      122

      Now

      $950 + $1010 + $300 + $72740= $75000

      Plumbing 7500000$ 909 39

      Old Was New Now NowAsset RCN RCN Year NoteSink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentPlumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)

      Sheet1

      Sheet2

      bldg

      Sheet4

      Sheet1

      Sheet2

      bldg

      Sheet4

      Heating Air Conditioning amp Ventilation (HVAC)

      123

      Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

      Price amp Location Adjustment

      Heating Air Conditioning amp Ventilation (HVAC) Was

      124

      Now

      $5000 + $70000 = $75000

      Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39

      Old Was New Now NowAsset RCN RCN Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)

      Sheet1

      Sheet2

      bldg

      Sheet4

      Sheet1

      Sheet2

      bldg

      Sheet4

      Electrical

      125

      Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

      Price amp Location Adjustment

      Electrical

      126

      Price amp Location Adjustment

      Retail

      TelevisionLaundry

      Site

      Communications

      OfficeComputer

      MFGMedical Copiers

      FoodService

      Electrical

      127

      Price amp Location Adjustment

      Cost To Install $ 3000000

      Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

      Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

      Electrical

      128

      Was

      Now

      $18000 + $6000 + $12000 + $3000 + $36000 = $75000

      Electrical 7500000$ 909 39

      Old Was New Now NowAsset RCN RCN Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site EquipmentElectrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)

      Sheet1

      Sheet2

      bldg

      Sheet4

      Sheet1

      Sheet2

      bldg

      Sheet4

      What We Moved To lsquoShort-Livedrsquo Property

      129

      Old Was New Now NowAsset RCN RCN Year NoteCarpet 2574000$ 312 5 Considered Personal PropertyVinyl Flooring 468000$ 057 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 242 5 Considered Personal PropertyCountertops 1500000$ 182 5 Considered Personal PropertyReception Desk 1000000$ 121 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 121 5 Considered Personal PropertyCrown Molding 1500000$ 182 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site Equipment

      Sheet1

      Sheet2

      bldg

      Sheet4

      What We Kept as lsquoLong-Livedrsquo Property

      130

      Old Was New Now NowAsset RCN RCN Year NoteExcavation (Foundation Only) 5000000$ 606 5000000$ 606 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Concrete (Floor) 7500000$ 909 7500000$ 909 39 Floor (1250)Ceilings (Gypsum) 5000000$ 606 5000000$ 606 39 Gypsum (1250)Interior Fit-Out 17500000$ 2121 7458000$ 904 39 Mix (1245 amp 1250)Plumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)Electrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 7500000$ 909 39 Building Only (1250)Elevators 2500000$ 303 2500000$ 303 39 Elevators (1250)Total Improvements 82500000$ 10000 82500000$ 10000

      Sheet1

      Sheet2

      bldg

      Sheet4

      IRS Cost Segregation Audit Techniques Guide

      131

      DepreciationldquoAcquired or Used PropertiesCost segregation studies on used real property should be performed by qualified appraisers and should properly allocate the purchase price between the non-depreciable land building and personal property based on their value as of the date of purchase See AmeriSouth XXXII Ltd v Commissioner TC Memo 2012-67rdquo

      IRS Cost Segregation Audit Techniques Guide

      132

      Physical Deterioration and Functional ObsolescenceThe lack of cost records and the age of a property add to the uncertainty in determining its value or cost In making this determination a quality study always accounts for the physical deterioration and functional obsolescence of assets It also provides the documents and the corroborating evidence used to determine values or costs

      Depreciation

      133

      Normal Useful Life (NUL) or Economic Useful Life The physical life usually estimated in terms of years that a new property will actually be used before it is retired from service A propertyrsquos normal useful life relates to how long similar properties actually tend to be used as opposed to the more theoretical economic life calculation of how long a property can profitably be used (Nationally Punished Sources ASA or Marshall Valuation)

      andor

      Effective Age Apparent age of a property in comparison with a new property of likekind that is the age indicated by the actual condition of a property In estimatingeffective age the appraiser considers the effect that overhauls rebuilds and above average or below-average maintenance may have had on the propertyrsquos currentcondition

      Depreciation

      134

      Using AgeLife to Estimate Total Depreciationbull Physical Age Normal Useful Lifebull Effective Age Normal Useful Life Example bull Physical Age = 5-Yearsbull Normal Useful Life = 15-Year

      bull 5-Years15-Years = 33 Depreciationor

      bull Remaining Useful Life (RUL) = 15-Years (1-3333) = 10-Years

      Effective Age Adjustment May or Must Be Used

      135

      Delaware BuildingChicago

      1872

      Physical Age Normal Useful Life148-Years 70-Years = 2114 = 2114

      Effective Age Normal Useful Life30-Years 70-Years = 4285 = 4285

      Make the lsquoEffective Agersquo Adjustment indicated by the actual condition of a property

      1250-15 Year Property

      136

      15-Year Site ImprovementsSite Concrete Asphalt Paving

      Site Masonry Sprinkler Irrigation Systems

      Signage Storm Sewer Systems

      Swimming Pools Site Signage

      Fountains Brick Walls amp Paving

      Parking Lamps Patios

      Landscaping Traffic Control Equipment

      Retention Ponds Site Electrical

      Sidewalks Site Plumbing

      Curbs Fixed-In-Place Furniture

      Fencing amp Gates Retaining Walls

      Depreciation

      137

      New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationCarpet 2574000$ 5 3 3 8 038 063 1608750$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$

      Sheet1

      Sheet2

      bldg

      Sheet4

      Depreciation

      138

      New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ Total Improvements 92500000$ 80786009$

      Sheet1

      Sheet2

      bldg

      Sheet4

      Depreciation

      139

      Replacement Cost New less Depreciation vs BasisReplacement Cost New less Depreciation

      $80786009Cost Segregation Basis

      $100000000

      A Prorata Formula is used to adjust RCNLD up or down to the Cost Segregation Basis ($)

      Bases ($)RCNLD ($) = Prorate Adjustment$1000000 $80786009

      12378 = 124 (Shown on Spreadsheet)

      Depreciation

      140

      New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedCarpet 2574000$ 5 3 3 8 038 063 1608750$ 124 1991372$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ 124 477077$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ 124 2178595$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ 124 1633946$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ 124 1089298$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ 124 1114054$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ 124 1671081$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ 124 105835$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ 124 112519$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ 124 33422$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ 124 502872$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ 124 1924276$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ 124 583552$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ 124 1080295$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ 124 270074$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ 124 5415542$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ 124 1768340$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$ 124 884170$

      Sheet1

      Sheet2

      bldg

      Sheet4

      Depreciation

      141

      New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ 135 9611618$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ 135 8954732$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ 135 8617422$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ 135 4431817$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ 135 3077651$ Total Improvements 82500000$ 74268152$ 100000000$

      Sheet1

      Sheet2

      bldg

      Sheet4

      Cost Segregation Reallocation (Shift)

      142

      Reallocation From Long-Lived Property to Short-Lived Property$22836321

      2284

      Allocation AllocationPre-Cost Segregation Post-Cost Segregation

      Life Cost Percentage Life Cost Percentage5-Year Property -$ 000 5-Year Property 14464773$ 144615-Year Property -$ 000 15-Year Property 8371547$ 83739-Year Property 100000000$ 10000 39-Year Property 77163679$ 7716

      Total 100000000$ 10000 Total 100000000$ 10000

      What would the NPV Tax Benefit be

      143

      DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

      Net Present Value Tax Savings$31142

      What would the NPV Tax Benefit be

      144

      Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

      Basis ($) NPVTS Benefit $100000000 $ 31142 $500000000 $ 155710 $1000000000 $ 311420 $1500000000 $ 311420 $2000000000 $ 622840 $2500000000 $ 778550$5000000000 $ 1557100$7500000000 $ 2335650 $10000000000 $ 3114200

      New Construction vs Acquired Property

      145

      Acquired Office BuildingReallocation From Long-Lived Property to Short-Lived Property

      $228363212284

      New Construction Office BuildingReallocation From Long-Lived Property to Short-Lived Property

      $246680 2468

      Industry Estimates

      146

      Industry Estimates

      147

      Self-Storage Facility

      The Team Approach Business Valuation Appraisers Real Property Appraisers Personal Property Appraisers

      bull Machinery amp Equipment Appraisersbull Fine Art Appraisersbull Fine Furniture Appraisers

      148

      Are in a Unique Position to Identify lsquoCost Segregation Opportunitiesrsquo that will allow their lsquoClientsrsquo to save money with a

      lsquoQualityrsquo Cost Segregation Study

      The Team Approach

      149

      bull Pre-Purchase Appraisal Assignmentsbull Post-Purchase Appraisal Assignmentsbull Insurance Appraisal Assignmentsbull Purchase Price Allocation Appraisal Assignments

      bull Asset Acquisitions and Business Combinations (ASC 801) The lsquoTeam Approachrsquo works best with The Real Property Machinery amp Equipment and Cost

      Segregation Professional working as a lsquoTeamrsquo

      The Team Approach

      150

      Site Visit Teambull Real Property Appraiserbull Personal Property Appraiser (MampE)bull Cost Segregation ProfessionalCan Setup a working strategy on how Tangible Property (Real amp Personal) will be allocated

      The Team Approach

      151

      Examplesbull Window Treatments

      bull Specialty Lights

      bull Dish Lines

      The Team Approach

      152

      Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the MampE Appraiser those assets will likely be booked as 5-year property on the Fixed Asset Recordrsquo

      The Team Approach

      153

      Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the Real Property Appraiser those assets using a Quality lsquoCost Segregationrsquo would also be recorded as 5-year property

      The Team Approach

      154

      Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesThe key to providing a lsquoQualityrsquo Cost Segregation Study is to understand what Property is being Allocate to Personal Property vs Real PropertyThe last thing a Cost Segregation Professional wants is to book a lsquoPropertyrsquo on the Real Property side of the fixed asset record not understanding it has already been lsquobookedrsquo on the Personal Property side of the Fixed Asset Record (Depreciating a Property Twice)

      Repair Regulation ComplianceOther Uses of a Cost Segregation StudyRepair Regulation Compliance In late 2013 the IRS issued final regulations commonly

      referred to as the repair regulations providing rules regarding the treatment of expenditures for acquiring maintaining or improving tangible property In 2014 the IRS issued final regulations on the treatment of

      dispositions of tangible property

      155

      Repair RegulationDisposable Tangible PropertyBudgeting

      156

      New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsCarpet 2574000$ 5 3 3 8 1991372$ 5Vinyl Flooring 468000$ 5 3 3 17 477077$ 14Cabinets Base amp Wall 2000000$ 5 3 3 25 2178595$ 22Countertops 1500000$ 5 3 3 25 1633946$ 22Reception Desk 1000000$ 5 3 3 25 1089298$ 22Chair Rail Trim Molding 1000000$ 5 3 3 30 1114054$ 27Crown Molding 1500000$ 5 3 3 30 1671081$ 27Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 105835$ 27Mop Sink Supporting Floor Service 101000$ 5 3 3 30 112519$ 27Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 33422$ 27Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 502872$ 13Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 1924276$ 19Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 583552$ 11Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 1080295$ 16Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 270074$ 16Asphalt Paving 7000000$ 15 6 6 16 5415542$ 10Concrete Surb 2000000$ 15 6 6 21 1768340$ 15Concrete Sidewalk 1000000$ 15 6 6 21 884170$ 15

      Sheet1

      Sheet2

      bldg

      Sheet4

      Repair RegulationDisposable Tangible PropertyBudgeting

      157

      New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsExcavation (Foundation Only) 5000000$ 39 6 6 70 5658688$ 64Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Concrete (Floor) 7500000$ 39 6 6 70 8488033$ 64Ceilings (Gypsum) 5000000$ 39 6 6 70 5658688$ 64Interior Fit-Out 7458000$ 39 3 3 70 8836148$ 67Plumbing 7274000$ 39 6 6 70 8232260$ 64Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 7922164$ 64Electrical 3600000$ 39 6 6 70 4074256$ 64Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 8488033$ 64Elevators 2500000$ 39 6 6 70 2829344$ 64Total Improvements 92500000$ 100000000$

      Sheet1

      Sheet2

      bldg

      Sheet4

      So Much More We Didnrsquot Cover Bonus Depreciation Qualified Leasehold Improvements Qualified Landlord Improvements Qualified Improvements Property Common Areas Mixed Use Properties Tax Acts Financing

      158

      So Much More We Didnrsquot Cover Legal Framework Detailed Review of Cost Segregation Approaches Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Special Topics Industry Specific Guidance Issue Specific Guidance

      159

      Questions

      160

      Upcoming ASA EducationFor a complete listing of ASArsquos upcoming educational offerings visit wwwappraisersorg

      Letrsquos ConnectFacebookcomASAappraisers

      ASAappraisers

      Linkedincomcompanyamerican-society-of-appraisers

      YoutubecomASAappraisers

      Appraisersnewsroomorg

      Thank you for joining us

      • Slide Number 1
      • Disclaimer
      • Presenter
      • Presenter
      • About the ASA
      • Overview of Cost Segregation
      • Purchase Price Allocation
      • Cost Segregation in the Broadest Terms
      • The Big Questions
      • The Big Answers
      • The Big Answers
      • The Big Answers
      • Why Machinery not Real Property Appraisers
      • Why Machinery not Real Property Appraisers
      • Why Machinery not Real Property Appraisers
      • Who Performs Cost Segregation Studies
      • What is Tax Depreciation
      • What is Tax Depreciation
      • What is Tax Depreciation
      • What is Tax Depreciation
      • What is Tax Depreciation
      • What is Tax Depreciation
      • Tax Depreciation History
      • Tax Depreciation History
      • When did Cost Segregation Studies Begin
      • What is a Cost Segregation Study
      • How is Real Property Depreciated
      • How is Real Property Depreciated
      • How is Real Property Depreciated
      • How is Real Property Depreciated
      • How is Real Property Depreciated
      • How is Real Property Depreciated
      • Cost Segregation In-Practice
      • Cost Segregation In-Practice
      • Example of the lsquoShiftrsquo
      • So Whathellip Who Careshellip
      • Can we measure the Benefit of a Study
      • What would the NPV Tax Benefit be
      • What would the NPV Tax Benefit be
      • The Goal
      • What is 1245 lsquoShort Livedrsquo Property
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
      • Cost Segregation is born 1997
      • Wildhellip Wildhellip West Once Again
      • Cost Segregation lsquoStandardizedrsquo
      • Cost Segregation Audit Techniques Guide
      • Cost Segregation Audit Techniques Guide
      • Cost Segregation Audit Techniques Guide
      • Cost Segregation Audit Techniques Guide
      • IRS Cost Segregation Study Methods
      • IRS Cost Segregation Study Methods
      • IRS Cost Segregation Study Methods
      • Engineering
      • IRS Cost Segregation Study Methods
      • Permanency Test
      • Permanency Test
      • MACRS and ADR Systems
      • Asset Depreciation Range (ADR) System
      • MACRS
      • 1245 (Personal) or 1250 (Real) Property
      • 1245-5 amp 7 Year Property
      • 1245-5 amp 7 Year Property
      • 1250-15 Year Property
      • New Construction ndash AIA Construction Documents
      • AIA G702 Application For Payment
      • AIA G703 Construction Sheet
      • Simple G703 Construction Sheet
      • Cost Segregation New Construction Mini Study
      • Cost Segregation New Construction Mini Study
      • Keeping Our Example Simple
      • Perform a Site Visit
      • We Observed
      • Flooring Observed
      • Flooring Observed
      • How Did You Price That
      • How Did You Price That
      • How Did You Price That
      • How Did You Price That
      • Flooring Observed
      • Flooring Observed
      • Location Factor
      • Wood Plastics and Composites (Interior Fit-Out)
      • Wood Plastics and Composites (Interior Fit-Out)
      • Trim Molding
      • Trim Molding
      • Plumbing
      • Plumbing
      • Heating Air Conditioning amp Ventilation (HVAC)
      • Heating Air Conditioning amp Ventilation (HVAC)
      • Electrical
      • Electrical
      • Electrical
      • Electrical
      • What We Moved To lsquoShort-Livedrsquo Property
      • What We Kept as lsquoLong-Livedrsquo Property
      • Cost Segregation Reallocation (Shift)
      • What would the NPV Tax Benefit be
      • What would the NPV Tax Benefit be
      • Acquired Property
      • Oldest Skyscraper in US
      • Perform a Site Visit
      • Cost Segregation Acquired Building Mini Study
      • How Did You Price That
      • How Did You Price That
      • How Did You Price That
      • How Did You Price That
      • How Did You Price That
      • Base Building We Observed amp Priced
      • Base Building Calculation Check
      • Interior Fit-Out
      • Interior Fit-Out
      • Interior Fit-Out
      • Interior Fit-Out
      • Plumbing
      • Plumbing
      • Heating Air Conditioning amp Ventilation (HVAC)
      • Heating Air Conditioning amp Ventilation (HVAC)
      • Electrical
      • Electrical
      • Electrical
      • Electrical
      • What We Moved To lsquoShort-Livedrsquo Property
      • What We Kept as lsquoLong-Livedrsquo Property
      • IRS Cost Segregation Audit Techniques Guide
      • IRS Cost Segregation Audit Techniques Guide
      • Depreciation
      • Depreciation
      • Effective Age Adjustment May or Must Be Used
      • 1250-15 Year Property
      • Depreciation
      • Depreciation
      • Depreciation
      • Depreciation
      • Depreciation
      • Cost Segregation Reallocation (Shift)
      • What would the NPV Tax Benefit be
      • What would the NPV Tax Benefit be
      • New Construction vs Acquired Property
      • Industry Estimates
      • Industry Estimates
      • The Team Approach
      • The Team Approach
      • The Team Approach
      • The Team Approach
      • The Team Approach
      • The Team Approach
      • The Team Approach
      • Repair Regulation Compliance
      • Repair RegulationDisposable Tangible PropertyBudgeting
      • Repair RegulationDisposable Tangible PropertyBudgeting
      • So Much More We Didnrsquot Cover
      • So Much More We Didnrsquot Cover
      • Questions
      • Upcoming ASA Education
        OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
        AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
        Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
        Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
        Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
        Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
        Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
        Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
        Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
        Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
        Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
        Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
        Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
        Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
        Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
        Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
        Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPost-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 144647731446
        15-Year Property$ - 000015-Year Property$ 8371547837
        39-Year Property$ 1000000001000039-Year Property$ 771636797716
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
        AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
        Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
        Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
        Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
        Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
        Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
        Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
        Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
        Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
        Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
        Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
        Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
        Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
        Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
        Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
        Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPost-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 144647731446
        15-Year Property$ - 000015-Year Property$ 8371547837
        39-Year Property$ 1000000001000039-Year Property$ 771636797716
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
        AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
        Carpet$ 25740003125338038063$ 1608750135$ 2166137Considered Personal Property
        Vinyl Flooring$ 46800005753317018082$ 385412135$ 518946Considered Personal Property
        Cabinets Base amp Wall$ 200000024253325012088$ 1760000135$ 2369791Considered Personal Property
        Countertops$ 150000018253325012088$ 1320000135$ 1777343Considered Personal Property
        Reception Desk$ 100000012153325012088$ 880000135$ 1184896Considered Personal Property
        Chair Rail Trim Molding$ 100000012153330010090$ 900000135$ 1211825Considered Personal Property
        Crown Molding$ 150000018253330010090$ 1350000135$ 1817737Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 9500001253330010090$ 85500135$ 115123Support Personal Property
        Mop Sink Supporting Floor Service$ 10100001253330010090$ 90900135$ 122394Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 30000004153330010090$ 27000135$ 36355Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 50000006153316019081$ 406250135$ 547004Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 180000021853322014086$ 1554545135$ 2093152Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 60000007353314021079$ 471429135$ 634765Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 120000014556622027073$ 872727135$ 1175103Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 300000036156622027073$ 218182135$ 293776Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
        Concrete (Floor)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000904393370004096$ 7138371135$ 9611618Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 7274000882396670009091$ 6650514135$ 8954732Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000848396670009091$ 6400000135$ 8617422(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 3600000436396670009091$ 3291429135$ 4431817Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
        Elevators$ 2500000303$ 2500000303396670009091$ 2285714135$ 3077651Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000$ 74268152$ 100000000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
        AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
        Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
        Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
        Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
        Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
        Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
        Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
        Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
        Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
        Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
        Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
        Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
        Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
        Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 144647731446
        15-Year Property$ - 000015-Year Property$ 8371547837
        39-Year Property$ 1000000001000039-Year Property$ 771636797716
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
        AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
        Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
        Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
        Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
        Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
        Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
        Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
        Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
        Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
        Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
        Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
        Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
        Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
        Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 144647731446
        15-Year Property$ - 000015-Year Property$ 8371547837
        39-Year Property$ 1000000001000039-Year Property$ 771636797716
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
        AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
        Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
        Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
        Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
        Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
        Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
        Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
        Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
        Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
        Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
        Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
        Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
        Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
        Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
        Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 144647731446
        15-Year Property$ - 000015-Year Property$ 8371547837
        39-Year Property$ 1000000001000039-Year Property$ 771636797716
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNow
        AssetRCNRCNYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
        Elevators$ 2500000303$ 250000030339Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNow
        AssetRCNRCNYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
        Elevators$ 2500000303$ 250000030339Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNow
        AssetRCNRCNYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
        Elevators$ 2500000303$ 250000030339Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
        Elevators$ 2500000303$ 25000002503930339Elevators (1250)
        Total Improvements$ 8250000010000$ 82500000775010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNow
        AssetRCNRCNYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
        Elevators$ 2500000303$ 250000030339Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
        Elevators$ 2500000303$ 25000002503930339Elevators (1250)
        Total Improvements$ 8250000010000$ 82500000775010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNow
        AssetRCNRCNYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
        Elevators$ 2500000303$ 250000030339Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
        Elevators$ 2500000303$ 25000002503930339Elevators (1250)
        Total Improvements$ 8250000010000$ 82500000775010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        OldWasNewNowNow
        AssetRCNRCNYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
        Elevators$ 2500000303$ 250000030339Elevators (1250)
        Total Improvements$ 8250000010000$ 8250000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740003125Considered Personal Property
        Vinyl Flooring$ 4680000575Considered Personal Property
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
        Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
        Elevators$ 2500000303$ 25000002503930339Elevators (1250)
        Total Improvements$ 8250000010000$ 82500000775010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        Office Building
        5-Year 1434
        15-Year 1033
        39-Year 7533
        BasisNPVTS Benefit
        $ 100000000$ 3329300$003
        $ 500000000$ 16646500
        $ 1000000000$ 33293000
        $ 1500000000$ 49939500
        $ 2000000000$ 66586000
        $ 2500000000$ 83232500
        $ 5000000000$ 166465000
        $ 7500000000$ 249697500
        $ 10000000000$ 332930000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        868400
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        Base Building ConstructionType of MaterialsUnit of Measure
        ExcavationSize of Hole DugCubic Feet
        FoundationType of Materials (Concrete Concrete Block amp Mortar Etc)Cubic feet
        MasonryType of Materials (Brick amp Mortar Concrete Block amp MortarSquare Feet
        FloorType of Materials (Wood Concrete Etc)Square Feet
        FlooringType of Materials Carpet Wood Etc)Square Feet
        CeilingsType of Materials - ( Gypsum Wood Paneling Etc)Square Feet
        Interior Fit-OutProperty Type - (Property Type Office Hospital Etc)Square Feet
        PlumbingProperty Type - (Property Type Office Hospital Etc)Square Feet
        Heating Ventilating and Air Conditioning (HVAC)Property Type - (Property Type Office Hospital Etc)Square Feet
        ElectricalProperty Type - (Property Type Office Hospital Etc)Square Feet
        Thermal and Moisture ProtectionType of Materials - (Roof amp Sub-Roof)Square Feet
        ElevatorsStyle(Freight andor Passenger) and Weight CapacityQty
        AllocationAllocation
        Pre-Cost SegregationPost-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        $ 1433800024670581238852
        $ 1033000024670418761148
        $ 24668000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        ReplacementPercentageWasWasNowNow
        Base BuildingCost NewCheckCostYearYearNote
        Carpet$ 25740003125
        Vinyl Composition Tile$ 4680000575
        Cabinets Base amp Wall$ 20000002425Considered Personal Property
        Countertops$ 15000001825Considered Personal Property
        Reception Desk$ 10000001215Considered Personal Property
        Chair Rail Trim Molding$ 10000001215Considered Personal Property
        Crown Molding$ 15000001825Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
        Excavation (Foundation Only)$ 5000000606$ 50000006063960639Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
        Concrete (Floor)$ 7500000909$ 75000009093990939Floor (1250)
        Ceilings (Gypsum)$ 5000000606$ 50000006063960639Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 175000002121$ 7458000212153990439Mix (1245 amp 1250)
        Plumbing$ 7500000909$ 727400090953988239Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000090953984839(HVAC) (1245 amp 1250)
        Electrical$ 7500000909$ 360000090953943639Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000009093990939Building Only (1250)
        Elevators$ 2500000303$ 25000003033930339Elevators (1250)
        Total Improvements$ 8250000010000$ 825000001000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPost-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        Concrete (Floor)$ 75000007503975039Floor (1250)
        Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        Electrical$ 360000075053936039Electrical (1245 amp 1250)
        Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        Elevators$ 25000002503925039Elevators (1250)
        Exterior Improvements$ 1000000010001539100015Improvements (1250)
        Total Improvements$ 1000000001000010000
        5200 sf
        good class C Office bldg
        167sf
        MampS Section 15 p17
        carpet3432sf$ 500$ 493$ 2574000
        vct1040sf$ 300$ 299$ 468000
        ceramic tile728
        factor 150 class c
        AllocationAllocation
        Pre-Cost SegregationPre-Cost Segregation
        LifeCostPercentageLifeCostPercentage
        5-Year Property$ - 00005-Year Property$ 143380001434
        15-Year Property$ - 000015-Year Property$ 103300001033
        39-Year Property$ 1000000001000039-Year Property$ 753320007533
        Total$ 10000000010000Total$ 10000000010000
        WasWasNowNow
        AssetCostYearYearNote
        Carpet$ 25740002575Considered Personal Property
        Vinyl Flooring$ 4680000475Considered Personal Property
        Cabinets Base amp Wall$ 20000002005Considered Personal Property
        Countertops$ 15000001505Considered Personal Property
        Reception Desk$ 10000001005Considered Personal Property
        Chair Rail Trim Molding$ 10000001005Considered Personal Property
        Crown Molding$ 15000001505Considered Personal Property
        Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
        Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
        Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
        Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
        Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
        Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
        Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
        Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
        39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
        39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
        39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
        39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
        39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
        39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
        39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
        39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
        39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
        39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
        39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
        39$ 2500000Elevators$ 25000002503925039Elevators (1250)
        39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
        $ 100000000Total Improvements$ 1000000001000010000
        $ 90000000$ 538922

        Presenter

        Estimates the High Low Useful Life Range of over 5000 fixed and movable assets within the Lodging IndustryPublished by

        331-Pages

        4

        About the ASAThe American Society of Appraisers is the largest multi-discipline voluntary membership trade association representing and promoting their member appraisers The society was founded in 1936 and is one of the eight trade association appraisal groups that founded The Appraisal Foundation

        5

        Overview of Cost Segregation What is Tax Depreciation

        What is Cost Segregation

        Who can benefit from a Cost Segregation Study

        Cost Segregation as part of a Purchase Price Allocation

        6

        Purchase Price Allocation What is the connection between Purchase Price Allocation amp

        Cost Segregation

        How are lsquoAppraised Valuesrsquo used in a Cost Segregation

        How a Cost Segregation Study can be used to lsquoenhancersquo the Fixed Asset Record (FAR)

        Repair Regulations Compliance using a Cost Segregation Study

        7

        Cost Segregation in the Broadest TermsCost Segregation Study Under United States tax laws and accounting rules cost

        segregation is the process of identifying personal property assets that are grouped with real propertyassets and separating out personal property for tax reporting purposes

        Note The words lsquoAppraisalrsquo andor lsquoValuationrsquo are not found within this definition

        8

        The Big QuestionsQuestion Are Cost Segregation Studies AppraisalValuation

        Assignments Why are we studying this topic Why is a MampE Appraiser instructing on a subject related

        to Real Property

        9

        The Big AnswersQuestion Are Cost Segregation Studies AppraisalValuation

        Assignments Answer No Why are we studying this topic Answer Cost Segregation is addressed in the 3rd amp 4th

        addition of ldquoValuing Machinery and Equipment The Fundamentals of Appraising Machinery and Technical Assetsrdquo

        10

        The Big Answers

        11

        3rd Edition 4th Edition

        The Big Answers

        12

        Why is a MampE Appraiser instructing on a subject related to Real Property Remember Cost Segregation is the process of identifying

        personal property assets that are grouped with real property assets

        It is as much a lsquoPersonal Propertyrsquo exercise as it as a lsquoReal Property Exercisersquo

        Segregation as in lsquoCost Segregationrsquo = Componentization

        Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

        in lsquoComponentrsquo Valuation

        13

        Cookie Production Line

        Why Machinery not Real Property AppraisersMachinery amp Equipment Appraisers are trained

        in lsquoComponentrsquo Valuation

        14

        Cookie Production Line

        MampE Appraisers look at dozens or hundreds of lsquocomponentsrsquo to value production lines

        Why Machinery not Real Property Appraisers Machinery amp Equipment (lsquoMampErsquo) Appraisers are trained

        in the lsquoComponentrsquo Valuation The art of lsquocomponentizingrsquo large production lines into

        individual components for the purpose of valuing those assets is similar to lsquosegregatingrsquo commercial real property into their individual components

        Componentizing = SegregationSegregating the Costs of lsquoRealrsquo amp lsquoPersonal Propertyrsquo

        15

        Who Performs Cost Segregation Studies

        16

        What is Tax Depreciation

        A form of depreciation where the loss in value or usefulness of a property is due to the using up or expiration of its useful life caused by wear and tear deterioration exposure to various elements physical stresses and similar factors

        17

        We know as Appraisers whatPhysical Depreciation

        What is Tax DepreciationTax depreciation the depreciation that can be listed as an expense on a tax return for a given reporting period under the applicable tax laws It is used to reduce the taxable income reported by a business Depreciation is the gradual charging to expense of fixed assets cost over its useful life

        18

        What is Tax DepreciationFixed Assets are Assets which are purchased

        for long-term use and are not likely to be converted quickly into cash such as land buildings and equipmentAll legal Fixed Assets are allowed to be

        depreciated for Business with exception of LandLand is Never Depreciable

        19

        What is Tax DepreciationLand is non-depreciated because land is assumed to have an unlimited useful life Other long-lived Fixed assets such as land improvements buildings furnishings equipment etc have limited useful lives Therefore the costs of those assets must be allocated to those limited accounting periods

        20

        What is Tax DepreciationLand may change overtime by Man or Nature but can never be exhausted

        21

        Your Land is now at the Bottom of the Sinkhole

        What is Tax Depreciation

        Land may change overtime by Man or Nature but can never be exhausted

        22

        Your Land is now at the Bottom of the Lake

        Tax Depreciation History Tax Depreciation is loosely based on Physical Depreciation using the

        lsquoAsset Depreciation Range System (ADR)rsquo developed by the InternalRevenue Service (ldquoIRSrdquo)

        US Income Tax signed into law 1913 (Fund The Great War (WWI)) It was like the Wild Wild West Making depreciation rules up as you go Some non-governmental sources like Tiffanyrsquos Digest of Depreciation 1890

        edition gave some guidance 1934 The U S Treasury due to decreased revenue began requiring taxpayers

        to prove that they were selecting appropriate useful lives Giving little guidance and relying on non-governmental sources (The US Great Depreciation)

        23

        Tax Depreciation History 1942 Bulletin F Tables of Useful Lives of Depreciable Property The first true

        guidance published by the IRS 1954 Congress authorized the use of accelerated depreciation methods (We will

        speak about this later Very Important) 1971 The class life was introduced This provided for tax depreciation based on

        lsquoclass livesrsquo 1981 The Accelerated Cost Recovery System (ACRS) was designed to simplify

        cost and recovery and stimulate capital formation 1986 Modified Accelerated Cost Recovery System (MACRS) was an entirely

        new system for tangible property placed into service after 1986 (economic stimulus to stimulate spending)

        `

        24

        When did Cost Segregation Studies BeginA Cost Segregation Study

        (Real Property Reclassification Exercise)was not created under one sweeping lsquoTax Actrsquo or lsquoRegulatory Changersquo It was a slow progression

        bull US Income Tax signed into law 1913 (fundfinance lsquoThe Great Warrsquo ndash lsquoWorld War Irsquo (1914 ndash 1918)bull Development of IRS Depreciation Tables 1954bull Development of Class Lives 1971bull Asset Depreciation Range System (ADR) 1971bull Accelerated Cost Recovery System (ACRS) 1981 (Economic Stimulus)bull Reagan Economic Recovery Act (1981)bull Reagan Tax Reform Act (1986)bull Modified Accelerated Cost Recovery System (MACRS) 1986 (Economic Stimulus)bull A Major Tax Court Case HOSPITAL CORP OF AMERICA v COMMISSIONER 1997 (Tax Court)

        25

        What is a Cost Segregation StudyCost Segregation is the process of identifying personal property assets that are grouped with commercial real property assets and separating out those personal assets for tax reporting purposes (IRS)

        In-Short We are identifying commercial real property components that are Considered personal property

        or Directly support personal property

        For the purpose of reclassifying those assets to shorter-lived depreciation (Walter OrsquoConnell)

        26

        How is Real Property DepreciatedldquoIn order to calculate depreciation for Federal income tax purposes taxpayers must use the correct method and proper recovery period for each asset or property ownedrdquo Non-Residential Commercial Real Property 1250-39 (39-year)

        Depreciation

        Residential Commercial Real Property 1250-275 (275-year) Depreciation

        Commercial Real Property Site Improvements 1250-15 (15-year) Depreciation

        IRS ndash Cost Segregation Audit Techniques Guide Chapter 1 ndash Introductionhttpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-1-introduction

        27

        How is Real Property DepreciatedIf no Cost Segregation Study is performed the IRS Income Tax

        Filing must be 39-Year lsquoStraight-Linersquo Depreciation for Non-Residential

        Commercial Property (1250-39) (39-year)

        275-Year lsquoStraight-Linersquo Depreciation for Residential Commercial Property (1250-275) (275-year)

        15-Year lsquoStraight-Linersquo Depreciation for Site Improvements associated with All Commercial Property (1250-15 )(15-year)

        28

        How is Real Property DepreciatedWhat Does 1250 Mean

        Section 1250 of the United States Internal Revenue Code is a rule establishing that the IRS will tax a gain from the sale of depreciated commercial real property as ordinary income if the accumulated depreciation exceeds the depreciation calculated with the straight-line depreciation method

        29

        1250-15 1250-275 1250-39 Site Improvement Commercial Residential Commercial Non-Residential

        15-Year 275-Year 39-Year

        How is Real Property DepreciatedA lsquoCommercial Parking Lotrsquo (Site Improvements (1250-15)) is PurchasedBuilt for $18000000 Appraised Land Value = $3000000 (Land is never depreciated) Basis $18000000 ndash $3000000 = $15000000

        30

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        Annual Straight-Line Depreciation 15-Years

        How is Real Property DepreciatedA lsquoCommercial Apartment Buildingrsquo (Residential Commercial Property (1250-275)) is PurchasedBuilt for $35000000 Appraised Land Value = $7500000 (Land is never depreciated) Basis $35000000 ndash $7500000 = $27500000

        31

        Annual Straight-Line Depreciation 275-Years$1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $ 500000

        How is Real Property DepreciatedA lsquoCommercial Office Buildingrsquo (Non-Residential Commercial Property (1250-39)) is PurchasedBuilt for $44000000 Appraised Land Value = $5000000 (Land is never depreciated) Basis $44000000 ndash $5000000 = $39000000

        32

        Annual Straight-Line Depreciation 39-Years$1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000

        Cost Segregation In-PracticeTheory of Cost Segregation

        A Cost Segregation Study does not increase or decrease the depreciation that can be taken on a lsquocommercial propertyrsquo We are shifting depreciation of commercial real property components that

        areConsidered personal property

        orDirectly support personal property

        and moving (Shifting) that depreciation from future years of lsquoexpensingrsquo to more current years of expensingrsquo

        33

        Cost Segregation In-PracticeExample of the lsquoShiftrsquoAn lsquoOffice Building with Site Improvementsrsquo is PurchasedBuilt for $50000000Appraised Land Value = $11000000Basis $50000000 ndash $11000000 = $39000000

        The Cost Segregation Professional performing a quality study that will pass IRS scrutiny moves

        10 of the Basis to Short-Lived Property (5-Years Depreciation)10 of the Basis to 1250-15 Site Property (15-Year Depreciation)What will that look like

        34

        Example of the lsquoShiftrsquo

        35

        Straight-Line Depreciation

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000

        $ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

        $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

        $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000

        Accelerated Depreciation

        $ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

        $ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

        10 Moved to 5-Year10 Moved to 15-Year

        Depreciation

        So Whathellip Who CareshellipThe Property Owner still only gets $39000000 of Depreciation

        ($50000000 - $110000 (Land) = $39000000)This is why we care and perform Cost Segregation Studies 1 Do you want a bigger tax refund today when the dollar ($) has the

        buying power of a dollar ($) or in future when the dollar ($) has decreased buying power

        2 Will the owner own the Property 39-Years or 275-Years from now3 As a BusinessInvestment Opportunity would you not want a

        larger tax refund today not in the future so you can reinvest those savings into your business (Investment Opportunity)

        36

        Can we measure the Benefit of a StudyThe Answer is YesThe BenefitSavings can be measured as Net Present Value (NPV) Tax Savings

        37

        i = What is the discount rate within your industry(industry Rate of Return)

        t = The time period (years) you could reinvest those additional tax refund dollars ($) froma quality Cost Segregation Study

        What would the NPV Tax Benefit be

        38

        Straight-Line Depreciation

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000 $1000000

        $1000000 $1000000 $1000000 $1000000

        $ 1840000 $ 1840000 $ 1840000 $ 1840000 $ 1840000

        $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

        $ 1060000 $ 1060000 $ 1060000 $ 1060000 $ 1060000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000 $ 800000

        $ 800000 $ 800000 $ 800000 $ 800000

        Accelerated Depreciation

        $ 5000000 Years 1 thru 5$10000000 Years 6 thru 15$24000000 Years 16 thru 39

        $ 9200000 Years 1 thru 5$10600000 Years 6 thru 15$19200000 Years 16 thru 39

        10 Moved to 5-Year10 Moved to 15-Year

        Depreciation

        What would the NPV Tax Benefit be

        39

        DataIndustry Office BuildingBasis $39000000 ($50000000 - $11000000)Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

        Net Present Value Tax Savings$1303031

        The Goal The Goal of a Cost Segregation Study is to identify and

        reclassifyLong-Lived Section 1250-15 1250-275 1250-39

        to1245 Short Lived Property

        (Intangible or Tangible Personal Property)

        40

        What is 1245 lsquoShort Livedrsquo PropertySection 1245 property is defined as intangible or tangible personal property that could be or is subject to depreciation or amortization excluding buildings (real estate)(1250-Property) and structural componentsRemember Building Components that are Considered Personal Property or Directly Support Personal Property

        We will discuss and give examples of lsquoshort-livedrsquo property later in the presentation

        41

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights Before 1981 it was the Wild Wild West for Commercial

        Real Property Tax Depreciation The guidance given by the IRS was short and simple

        Depreciation methods amp lives were not as defined as they are today The IRS allowed Taxpayers to select lsquoRecovery Periodsrsquo they deemed lsquoReasonablersquo It was only lsquounder auditrsquo that a recovery period could be disallowed

        42

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

        bull 1981 ndash The Economic Recovery Tax Act of 1981o Personal Income Tax Upper Rate fell from 70 to 50

        bull 1986 ndash The Tax Reform Act of 1986o Personal Income Tax Upper Rate fell from 50 to 385

        43

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

        bull Congress fearing the Tax Cuts that they passed into law would not generate enough taxable income to keep government running

        1 Enacted the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) 1981 (Economic Stimulus) for lsquoNon-Real Propertyrsquo ie lsquoMampErsquo FFampE

        2 Fixing both lsquoCommercial Residential Propertyrsquo and lsquoCommercial Non-Residential Propertyrsquo at 315-Year Straight-Line Depreciation

        3 Disallowed any lsquoAccelerated Depreciationrsquo of Commercial Real Property

        44

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Highlights The Reagan Tax Cuts

        bull Congress later replaced the lsquoAccelerated Cost Recovery Systemrsquo (ACRS) with a new Modified Accelerated Cost Recovery System (MACRS) (Economic Stimulus) in 1986

        1 Passed as an lsquoEconomic Stimulus Packagersquo allowing to quicker depreciation of lsquoPersonal Propertyrsquo

        2 Commercial Non-Residential Real Property was set at 39-Year Straight-Line Depreciation (Formally 315-year)

        3 Commercial Residential Real Property was set at 275-Year Straight-Line Depreciation (Formally 315-year)

        4 Commercial Real Property Site Improvements were set at 15-Year Straight-Line Depreciation

        5 Still disallowed lsquoAccelerated Depreciationrsquo of Commercial Real Property

        45

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for Commercial Real Property from 1981 thru 1997 (16-Years)

        Then cameHOSPITAL CORPORATION OF AMERICA v IRS COMMISSIONER

        46

        v

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

        47

        Kitchen hoods and exhaust SystemPatient corridor handrailsOver-bed fluorescent lightsPartitionsroom dividersBathroom accessoriesAcoustical ceilingsSteam boilersPrimary and secondary electrical distribution systemSpecial electrical equip and branch wiringTV equipment and wiringTelephone equip wiring jacks and intercom equipmentCarpetingVinyl wall coveringVinyl floor coveringKitchen water piping grease trap system and steam lines

        The Tax Courts agreed with HCA that much of the Property lsquoAppearedrsquo to be short-lived property Property that would lsquoneed to be replaced in less then 39-Years (1250-39) but did not have the lsquoexpertisersquo to rule on which property was to be considered lsquoshort-livedrsquo and lsquolong-livedrsquo property

        The IRS was instructed to develop a system to address the problem

        Over a year later the IRS had not taken any significant action and was told they would be held in Contempt of Court if no action was taken

        Partial List of Property Considered Short Lived by HCA

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Hospital Corporation of America (lsquoHCArsquo)

        48

        The IRS rather then develop a new depreciation system looked to MACRS for the Solution

        Allowing for MACRS amp The Asset Depreciation Range (ADR) to be used for Personal Property but for these new Personal Property Assets associated with Commercial Real Property

        Short History ndash MACRS amp The Asset Depreciation Range (ADR)Straight-Line Depreciation was the Law-of-Land for

        49

        Kitchen hoods and exhaust (sect1245)Patient corridor handrails (sect1245)Over-bed fluorescent lights (sect1250)Partitionsroom dividers (sect1245)Bathroom accessories (sect1250)Acoustical ceilings (sect1250)Steam boilers (sect1250)Primary and secondary electrical distribution sys (sect1245sect1250)Special electrical equip and branch wiring (sect1245)TV equipment and wiring (sect1245)Telephone equip wiring jacks and intercom equip (sect1245)Carpeting (sect1245)Vinyl wall covering (sect1245)Vinyl floor covering (sect1245)Kitchen water piping grease trap system and steam lines (sect1245)

        Look how Successful HCA was

        Cost Segregation is born 1997There were other similar Tax Court Cases before HCA but

        this is considered the Seminal Case

        50

        bull United Kingdom returns Hong Kong and the New Territories to the Peoples Republic of Chinabull Diana Princess of Wales dies in a car crash in a road tunnel in Parisbull Googlecom is registered as a domain namebull Apple Computer Inc names co-founder Steve Jobs interim CEObull Scientists announce the first human stem cells to be cultured in a laboratory

        Wildhellip Wildhellip West Once AgainAccountants CPArsquos and Other Tax Professional were Leary of using this new lsquotax saving toolrsquo because of the lack of guidance by the IRS Like lsquoPre-1981rsquo Tax Professionals were lsquomaking it uprsquo as they went many times failing under IRS Audit and incurring heavy fines and penalties

        It was considered lsquoHigh Riskrsquo and that lsquoRiskrsquo outweighed the lsquoBenefitsrsquo

        51

        Cost Segregation lsquoStandardizedrsquoIn 2004 The IRS published the first lsquotruersquo guidance associated with Cost Segregation The lsquoIRS Cost Segregation Audit Techniques Guidersquo was published for Auditors within the IRS Though not published for the Tax Professional (lsquoConsumerrsquorsquoTax Payerrsquo) this guide obtained through the lsquofreedom of information actrsquo allowed the Tax Professional and Cost Segregation Engineer to read and understand the positions taken by the IRS

        52

        Cost Segregation Audit Techniques GuidePURPOSE OF THE COST SEGREGATION AUDIT TECHNIQUES GUIDEThis Audit Techniques Guide (ATG) has been developed to assist Internal Revenue Service (lsquothe Servicersquo) Examiners in the review and examination of cost segregation studies The primary goal of the guide is to provide examiners with an understanding of1Why cost segregation studies are performed for Federal income tax purposes2How cost segregation studies are prepared3What to look for in the review and examination of these studies and4When certain issues identified in the cost segregation study need further

        examination

        53

        Cost Segregation Audit Techniques Guide Legal Framework Cost Segregation Approaches (Engineering Rules) Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Uniform Capitalization Change in Accounting Method Depreciation Overview Relevant Court Cases Inherently Permanent Standard (Permanency Test)

        54

        Cost Segregation Audit Techniques Guide Construction Process Information Document Requests Casinos Restaurants Retail Industries Biotech amp Pharmaceutical Industry Auto Dealerships Auto Manufacturing Electrical Distribution System Stand-Alone Open-Air Parking Structure

        55

        Cost Segregation Audit Techniques GuidelsquoQualityrsquo

        ldquoA lsquoqualityrsquo cost segregation study is a study that is both accurate and well-documentedhelliphelliphelliprdquo Quality

        studies greatly expedite the Servicersquos review thereby minimizing the audit burden on all

        parties A quality study contains a number of characteristicshelliphelliprdquo

        56

        IRS Cost Segregation Study Methods Detailed Engineering Approach from Actual Cost Records (New

        Construction Real Property) Detailed Engineering Cost Estimate Approach (Acquired Real Property) Survey or Letter Approach Residual Estimation Approach (Acquired Real Property) Sampling or Modeling Approach Rule of Thumb Approach (Pre-1981 Approach)An examiner should view this approach with caution since it lacks sufficient documentation to support its allocation of project costsIRS ndash Cost Segregation Audit Techniques Guide Chapter 5 - Review and Examination of a Cost Segregation Study httpswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-5-review-and-examination-of-a-cost-segregation-study

        57

        IRS Cost Segregation Study Methods

        58

        The IRS Cost Segregation Audit Techniques Guide which gives guidance to IRS Agents Auditors and Engineers states

        The Engineering Approach is ldquothe most methodical and accurate approachrdquo

        IRS ndash Cost Segregation Audit Techniques Guide Chapter 3 - Cost Segregation Approacheswwwirsgovbusinessescost-segregation-audit-techniques-guide-chapter-3-cost-segregation-approaches

        IRS Cost Segregation Study Methods

        59

        bull Detailed Engineering Approach from Actual Cost Records

        bull Detailed Engineering Cost Estimate Approach

        bull Survey or Letter Approach(Not Preferred No engineering support)

        bull Residual Estimation ApproachEngineered Approach can be incorporated into this method (lsquoAcquired Property)

        bull Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

        Engineering1 Obtain information on all direct and indirect project costs

        bull Direct Costs = Direct Construction Costs (Roof Walls Casework)bull Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

        2 Conduct a Site Visit to inspect the propertybull Measure Photograph Inventory Discussions with Engineers Property Mgt

        3 Review All Documents bull As-Built plans specifications contracts bid documents contractor pay requests

        change order detail and any other construction cost information or documentation that is available

        You will likely not obtain all of the above but an attempt should be made as part of your due diligence

        60

        IRS Cost Segregation Study Methods

        61

        If you attempt tobull Obtain information on all direct and indirect project

        costsbull Conduct a site visit to inspect the propertybull Review all documents available

        You can be successful if placed under IRS Audit Residual Estimation Approach

        Engineered Approach can be incorporated into this method (lsquoAcquired Property)

        Sampling or Modeling ApproachEngineered Approach can be incorporated into this method

        Permanency TestHow does the IRS determine short-lived vs long lived Property Is the property capable of being moved and has it in fact been moved Is the property designed or constructed to remain permanently in

        place Are there circumstances which tend to show the expected or intended

        lengths of affixation ie are there circumstances which show that the property may or will have to be moved

        How substantial of a job is the removal of a property and how time-consuming is it Is it ldquoreadily removablerdquo

        How much damage will the property sustain upon its removal What is the manner of affixation of the property to the land

        62

        Permanency TestThe Internal Revenue Service determines what Property (building components) are lsquoPermanently Affixedrsquo (Real

        Property) or lsquoEasily Removedrsquo (Personal Property)Based on

        IRS Case Studies Private Letter Rulings Tax Court Rulings

        Private Letter Ruling are answers to questions asked by the Taxpayer to the IRS

        63

        MACRS and ADR SystemsModified Adjusted Cost Recovery System (MACRS) 1986 Asset Depreciation

        Range System (ADR) 1971 3-year class- ADR midpoints for 4 years or less ndash Racehorses amp special tools 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property Automobiles

        light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp fixtures

        equipment and railroad tracks 10-year class - ADR midpoints 10 - 16 years which includes Various machinery petroleum

        distilling and refining 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements Sewage

        treatment plants 20-year class - ADR midpoints 25 years or more which includes Service stations and other

        declining balance real property 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

        64

        Asset Depreciation Range (ADR) System 5-year class - ADR midpoints 4-10 years ndash Most Commercial Personal Property

        Automobiles light trucks computers typewriters copiers and duplicating Equipment 7-year class - ADR midpoints 10 - 16 years ndash Most Manufacturing Office furniture amp

        fixtures equipment and railroad tracks 15-year class - ADR midpoints 20 - 25 years which includes Most Site Improvements

        Sewage treatment plants 275-year class-Residential Commercial Real Property 39-year class-Nonresidential Commercial Real Property

        65

        Asset depreciation range assigned upper and lower limits to the physical estimated useful lives of asset classes It gave businesses a lot of flexibility to determine the useful life of an asset

        Remember lsquoTax Depreciation is loosely based on Physical Depreciationrsquo

        MACRSModified Adjusted Cost Recovery System (MACRS) 5-year class - ADR midpoints 4-10 years (Mid-Point = 7-years) 7-year class - ADR midpoints 10 - 16 years (Mid-Point = 13-years) 15-year class - ADR midpoints 20 - 25 years (Mid-Point= 225 years) 275-year class 39-year class

        66

        As we stated before MACRES was designed as an lsquoEconomic Stimulus Toolrsquo 5-Year Depreciation vs 7-Year Depreciation 7-Year Depreciation vs 13-Year Depreciation

        15-Year Depreciation vs 225-Year Depreciation

        1245 (Personal) or 1250 (Real) PropertyIn determining if a property is Personal Property or a Building Component the IRS looks at 3-primary factors1 The Permanence Test2 MACRS - The Asset Depreciation Range (ADR) System

        bull Building Componentsbull Personal Property that Directly Supports Personal Property

        3 Is a Building Component part of ldquothe structural shell of the building and all integral parts thereofrdquobull Normal heatingbull Normal plumbingbull Normal air conditioningbull Fire preventionbull Power requirementsbull Equipment such as elevators and escalators

        67

        1245-5 amp 7 Year Property

        68

        Considered Personal PropertyMillwork Curtains and Drapes

        Wood Trim Postal Specialties

        Prefinished Paneling Protective Wall Covering

        Windows Special Purpose Wallpaper

        Automatic Door Openers Directories

        Mirrors Specialty Lock Sets

        Carpeting Interior Signage

        Vinyl Flooring Fire Extinguisher Cabinet

        Computer Access Flooring Retail Casework amp Displays

        Patient Headwall Operable Partitions

        Lockers Crown amp Chair Molding

        General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

        1245-5 amp 7 Year Property

        69

        Support Personal PropertyHalf Walls Non-Primary Lighting

        Computer Room Air Condit Food Service Vents

        Walk-In Coolers amp Freezers Medical Exhaust Systems

        Plumbing ndash Food Service Eq Data Outlets amp Wire

        Plumbing ndash Manufacturing Eq Telephone Outlets amp Wire

        Electrical ndash Office Equipment Manufacturing Concrete Floor

        Electrical ndash Communications Public Address Systems

        Electrical ndash Food Service Eq Nurse Call Systems

        Electrical ndash Retail Equipment Laundry Chutes

        Electrical ndash Laundry Eq Audio-Visual Outlets amp Wire

        Electrical ndash Medical Eq Medical Gas Piping

        General Rule Non-Manufacturing Commercial 1245-5 Year Property (Commercial Non-Manufacturing)Manufacturing Commercial 1245-7 Year Property (Commercial Manufacturing)

        1250-15 Year Property

        70

        15-Year Site ImprovementsSite Concrete Asphalt Paving

        Site Masonry Sprinkler Irrigation Systems

        Exterior Signage Storm Sewer Systems

        Swimming Pools Site Signage

        Fountains Brick Walls amp Paving

        Parking Lamps Patios

        Landscaping Traffic Control Equipment

        Retention Ponds Site Electrical

        Sidewalks Site Plumbing

        Curbs Fixed-In-Place Furniture

        Fencing amp Gates Retaining Walls

        New Construction ndash AIA Construction DocumentsFormal Building Construction Payment Applications Issued by the American Institute of Architects is the most common document detailing new construction

        71

        G702 APPLICATION FOR PAYMENT G703 CONTINUATION SHEET

        AIA G702 Application For Payment

        72

        One Sheet Showing Total Basis ($) of the Construction

        AIA G703 Construction Sheet

        73

        One or many Sheets showing Construction by type of work performedDozens or hundreds of Asset Detail Lines can be in one Cost Segregation

        Assignment Based on the size scope and detail the General Contractor (lsquoGCrsquo) provides

        Simple G703 Construction Sheet

        74

        bull Small Office Buildingbull New Constructionbull Construction Cost (Land Excluded)

        $1000000bull Location (Manhattan NY)

        Asset Cost Excavation (Foundation Only) $ 5000000 500Foundation (Concrete Block amp Mortar) $ 7500000 750Masonry (Concrete Block amp Mortar) $ 7500000 750Concrete (Floor) $ 7500000 750Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750Ceilings (Gypsum) $ 5000000 500Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250Wood Trim $ 5000000 500Plumbing $ 7500000 750Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750Electrical $ 7500000 750Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750Elevators $ 2500000 250Exterior Improvements $ 10000000 1000Total Improvements $ 100000000 10000

        Cost Segregation New Construction Mini Study

        75

        With no Quality Cost Segregation Study

        Asset Cost YearExcavation (Foundation Only) $ 5000000 500 39Foundation (Concrete Block amp Mortar) $ 7500000 750 39Masonry (Concrete Block amp Mortar) $ 7500000 750 39Concrete (Floor) $ 7500000 750 39Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 39Ceilings (Gypsum) $ 5000000 500 39Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 39Wood Trim $ 5000000 500 39Plumbing $ 7500000 750 39Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 39Electrical $ 7500000 750 39Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39Elevators $ 2500000 250 39Exterior Improvements (Needs to be Verified) $ 10000000 1000 39Total Improvements $ 100000000 10000

        bull Small Office Buildingbull New Constructionbull Construction Cost

        (Land Excluded)$1000000

        bull Location (Manhattan NY)

        Cost Segregation New Construction Mini Study

        76

        Now What The GC didnrsquot give us a lot of detail1 Obtain information on all direct and indirect project costs

        Direct Costs = Direct Construction Costs (Roof Walls Casework)Indirect Costs = Non-Specific Construction Costs (Accounting Legal Permits)

        2 Conduct a Site Visit to inspect the propertyMeasure Photograph Inventory Discussions with Engineers Property Mgt

        3 Review All Documents As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information or documentation that is available Keep It Simple

        In this exercise 1) No additional Information can be provided from the GC and 3) No Documents are availableWe must Rely on 2) Site Visit information we can collect

        Keeping Our Example Simple

        77

        Perform a Site VisitConduct a Site Visit to inspect the property

        bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

        78

        We Observed

        79

        Asset Cost Year NoteExcavation (Foundation Only) $ 5000000 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) $ 7500000 750 39 Building Only (1250)Concrete (Floor) $ 7500000 750 39 Floor (1250)Flooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)Ceilings (Gypsum) $ 5000000 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)Wood Trim $ 5000000 500 539 Mix (1245 amp 1250)Plumbing $ 7500000 750 539 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)Electrical $ 7500000 750 539 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 Building Only (1250)Elevators $ 2500000 250 39 Elevators (1250)Exterior Improvements $ 10000000 1000 39 Improvements (1250)Total Improvements $ 100000000 10000

        Flooring Observed Carpet

        Vinyl Tile

        Ceramic Tile

        80

        5-Year Property ndash 3432 SF

        5-Year Property ndash 1040 SF

        39-Year Property(Observed but did not measure)Residual Approach

        Flooring Observed Carpet

        Vinyl Tile

        Ceramic Tile

        81

        5-Year Property ndash 3432 SF3432 SF = $25740

        5-Year Property ndash 4192 SF1040 SF = $4680

        39-Year Property(Observed but did not measure)Residual Approach

        How Did You Price That

        82

        National Pricing Resources

        Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

        lsquoSegregated Cost Methodrsquo

        bull Electricalbull Plumbingbull Interiorbull Site

        lsquoComponent Pricingrsquo

        How Did You Price That

        83

        National Pricing Resources

        Gordian (RS Means Cost DataBest 1245 Property Detail

        bull Electricalbull Plumbingbull Interiorbull Site

        lsquoComponent Pricingrsquo

        How Did You Price That

        84

        Marshall amp Swift - CoreLogisBest 1250 Property Detail

        lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

        How Did You Price That

        85

        Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

        Flooring Observed Was

        Now

        86

        Asset Cost Year NoteFlooring (Mix Carpet Vinyl Tile Ceramic) $ 7500000 750 539 Mix (1245 amp 1250)

        Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCeramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)

        $25740 + $4680 + $44580 = $75000

        Flooring Observed Carpet

        Vinyl Tile

        87

        5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

        5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

        Rounded to Nearest US Dollar ($) for Example Purposes Only

        Location Factor Two CitiesAlbuquerque New Mexico amp Seattle Washington

        88

        Different Locations have different cost of labor amp cost of materials

        Wood Plastics and Composites (Interior Fit-Out)

        89

        Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

        Price amp Location Adjustment

        Wood Plastics and Composites (Interior Fit-Out) Was

        90

        Asset Cost Year NoteWood Plastics and Composites (Interior Fit-Out) $ 12500000 1250 539 Mix (1245 amp 1250)

        NowWas Was Now Now

        Asset Cost Year Year NoteCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyWood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)

        $20000 + $15000 + $10000 + $80000= $125000

        Sheet1

        Sheet2

        bldg

        Sheet4

        Trim Molding

        91

        Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

        Price amp Location Adjustment

        Trim Molding Was

        92

        Asset Cost Year NoteWood Trim $ 5000000 500 539 Mix (1245 amp 1250)

        NowAsset Cost Year Year NoteChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertyFloor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)

        $10000 + $15000 + $25000 = $50000

        Sheet1

        Sheet2

        bldg

        Sheet4

        Plumbing

        93

        Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

        Price amp Location Adjustment

        PlumbingWas

        94

        Asset Cost Year NotePlumbing $ 7500000 750 539 Plumbing (1245 amp 1250)

        NowWas Was Now Now

        Asset Cost Year Year NoteSink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentPlumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)

        $950 + $1010 + $300 + $72740= $75000

        Sheet1

        Sheet2

        bldg

        Sheet4

        Heating Air Conditioning amp Ventilation (HVAC)

        95

        Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

        Price amp Location Adjustment

        Heating Air Conditioning amp Ventilation (HVAC) Was

        96

        Asset Cost Year NoteHeating Ventilating and Air Conditioning (HVAC) $ 7500000 750 539 (HVAC) (1245 amp 1250)

        NowWas Was Now Now

        Asset Cost Year Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)

        $5000 + $70000 = $75000

        Sheet1

        Sheet2

        bldg

        Sheet4

        Electrical

        97

        Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

        Price amp Location Adjustment

        Electrical

        98

        Price amp Location Adjustment

        Retail

        TelevisionLaundry

        Site

        Communications

        OfficeComputer

        MFGMedical Copiers

        FoodService

        Electrical

        99

        Price amp Location Adjustment

        Cost To Install $ 3000000

        Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

        Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

        Electrical

        100

        Asset Cost Year NoteElectrical $ 7500000 750 539 Electrical (1245 amp 1250)

        Was

        NowWas Was Now Now

        Asset Cost Year Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site EquipmentElectrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)

        $18000 + $6000 + $12000 + $3000 + $36000 = $75000

        Sheet1

        Sheet2

        bldg

        Sheet4

        What We Moved To lsquoShort-Livedrsquo Property

        101

        Was Was Now NowAsset Cost Year Year NoteCarpet 2574000$ 257 5 Considered Personal PropertyVinyl Flooring 468000$ 047 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 200 5 Considered Personal PropertyCountertops 1500000$ 150 5 Considered Personal PropertyReception Desk 1000000$ 100 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 100 5 Considered Personal PropertyCrown Molding 1500000$ 150 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 010 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 010 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 003 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 050 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 180 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 060 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 120 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 030 15 Support Site Equipment

        Sheet1

        Sheet2

        bldg

        What We Kept as lsquoLong-Livedrsquo Property

        102

        Excavation (Foundation Only) 5000000$ 500 39 500 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 750 39 750 39 Building Only (1250)Concrete (Floor) 7500000$ 750 39 750 39 Floor (1250)Ceramic Tile Flooring 4458000$ 750 539 446 39 Mix (1245 amp 1250)Ceilings (Gypsum) 5000000$ 500 39 500 39 Gypsum (1250)Wood Plastics and Composites (Interior Fit-Out) 8000000$ 1250 539 800 39 Mix (1245 amp 1250)Floor Kick Wood Trim 2500000$ 500 539 250 39 Mix (1245 amp 1250)Plumbing 7274000$ 750 539 727 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7000000$ 750 539 700 39 (HVAC) (1245 amp 1250)Electrical 3600000$ 750 539 360 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 750 39 750 39 Building Only (1250)Elevators 2500000$ 250 39 250 39 Elevators (1250)Exterior Improvements 10000000$ 1000 1539 1000 15 Improvements (1250)Total Improvements 100000000$ 10000 10000

        Sheet1

        Sheet2

        bldg

        Cost Segregation Reallocation (Shift)

        103

        Allocation AllocationPre-Cost Segregation Post-Cost Segregation

        Life Cost Percentage Life Cost Percentage 5-Year Property -$ 000 5-Year Property 14338000$ 143415-Year Property -$ 000 15-Year Property 10330000$ 103339-Year Property 100000000$ 10000 39-Year Property 75332000$ 7533

        Total 100000000$ 10000 Total 100000000$ 10000

        Reallocation From Long-Lived Property to Short-Lived Property$2466802468

        Sheet1

        Sheet2

        bldg

        Sheet4

        What would the NPV Tax Benefit be

        104

        DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

        Net Present Value Tax Savings$33293

        What would the NPV Tax Benefit be

        105

        Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

        Basis ($) NPVTS Benefit $100000000 $3329300 $500000000 $16646500 $1000000000 $33293000 $1500000000 $49939500 $2000000000 $66586000 $2500000000 $83232500 $5000000000 $166465000 $7500000000 $249697500 $10000000000 $332930000

        Acquired PropertyFormal Building Construction Payment Applications As-Built plans specifications contracts bid documents contractor pay requests change order detail and any other construction cost information and documentation are normally not available for acquired properties

        Buildings can be 10+ 20+ 30+ 40+ 50+ 60+ 70+ 80+ 90+ 100+ 125+ 150+ 175+ or 200+ Years Old

        106

        Oldest Skyscraper in US

        107

        Delaware BuildingChicago1872

        Perform a Site VisitConduct a Site Visit to inspect the property

        bull Measurebull Photographbull Inventorybull Discussions with Engineersbull Discussions with Property Management

        108

        Cost Segregation Acquired Building Mini Study

        109

        bull Small Office Buildingbull Acquired Propertybull Basis $1000000

        bull Buildingbull Site Improvements

        bull Location (Manhattan NY)bull 5000 SFbull Purchased Yesterdaybull Building Age 6-Yearsbull Interior Fit-out 3-Years

        How Did You Price That

        110

        National Pricing Resources

        Gordian (RS Means Cost Data Marshall amp Swift - CoreLogisBest 1245 Property Detail Best 1250 Property Detail

        lsquoSegregated Cost Methodrsquo

        bull Electricalbull Plumbingbull Interiorbull Site

        lsquoComponent Pricingrsquo

        How Did You Price That

        111

        National Pricing Resources

        Gordian (RS Means Cost DataBest 1245 Property Detail

        bull Electricalbull Plumbingbull Interiorbull Site

        lsquoComponent Pricingrsquo

        How Did You Price That

        112

        Marshall amp Swift - CoreLogisBest 1250 Property Detail

        lsquoSegregated Cost MethodrsquoOffice BuildingClass lsquoCrsquoGood Construction$167 SF

        How Did You Price That

        113

        Base Building ConstructionExcavation (Foundation Only)Foundation (Concrete Block amp Mortar)Masonry (Concrete Block amp Mortar)Concrete (Floor)Flooring (Mix Carpet Vinyl Tile Ceramic)Ceilings (Gypsum)Wood Plastics and Composites (Interior Fit-Out)Wood TrimPlumbingHeating Ventilating and Air Conditioning (HVAC)ElectricalThermal and Moisture Protection (Roof amp Exterior Walls)ElevatorsExterior ImprovementsTotal Improvements

        How Did You Price That

        114

        Base Building Construction Type of Materials Unit of MeasureExcavation Size of Hole Dug Cubic Feet

        Foundation Type of Materials (Concrete Concrete Block amp Mortar Etc) Cubic feet

        Masonry Type of Materials (Brick amp Mortar Concrete Block amp Mortar Square Feet

        Floor Type of Materials (Wood Concrete Etc) Square Feet

        Flooring Type of Materials Carpet Wood Etc) Square Feet

        Ceilings Type of Materials - ( Gypsum Wood Paneling Etc) Square Feet

        Interior Fit-Out Property Type - (Property Type Office Hospital Etc) Square Feet

        Plumbing Property Type - (Property Type Office Hospital Etc) Square Feet

        Heating Ventilating and Air Conditioning (HVAC) Property Type - (Property Type Office Hospital Etc) Square Feet

        Electrical Property Type - (Property Type Office Hospital Etc) Square Feet

        Thermal and Moisture Protection Type of Materials - (Roof amp Sub-Roof) Square Feet

        Elevators Style(Freight andor Passenger) and Weight Capacity Qty

        Base Building We Observed amp Priced

        115

        $825000 using the Segregated Cost Approach

        Replacement Percentage NowBase Building Cost New Check Year

        Excavation (Foundation Only) 5000000$ 606 39Foundation (Concrete Block amp Mortar) 7500000$ 909 39Masonry (Concrete Block amp Mortar) 7500000$ 909 39Concrete (Floor) 7500000$ 909 39Ceilings (Gypsum) 5000000$ 606 39Wood Plastics and Composites (Interior Fit-Out) 17500000$ 2121 39Plumbing 7500000$ 909 39Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39Electrical 7500000$ 909 39Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 39Elevators 2500000$ 303 39Total Improvements 82500000$ 10000

        Acquired

        New

        Sheet2

        Sheet6

        bldg

        Sheet4

        Sheet5

        Base Building Calculation Check

        116

        $825000 using the Segregated Cost Approach Check to Calculator Method

        5000 SF X 11800 X 150 = $885000$825000 vs $885000Variance 701754 (Pass)Under 10 = Pass

        OFFICE BUILDINGS (344)

        $885000 using the Calculator Method

        Interior Fit-Out Carpet

        Vinyl Tile

        117

        5-Year Property ndash 3432 SF3432 SF = $25740SF X Unit Price X Location Adj = Total Cost3432 SF X $500 X 150 = $25740

        5-Year Property ndash 1040 SF1040 SF = $4680SF X Unit Price X Location Adj = Total Cost 1040 SF X $300 X 150 = $4680

        Rounded to Nearest US Dollar ($) for Example Purposes Only

        Interior Fit-Out

        118

        Base amp Wall Cabinets and Countertops Reception Desk5-Year 5-Year

        Price amp Location Adjustment

        Interior Fit-Out

        119

        Floor Molding Chair Rail Molding Crown Molding39-Year 5-Year 5-Year

        Price amp Location Adjustment

        Interior Fit-Out Was

        120

        Now

        $25740 + $4680+ $20000 + $15000 + $10000 + $10000 + $15000+ $74580 = $175000

        Interior Fit-Out 17500000$ 2121 39

        Old Was New Now NowAsset RCN RCN YearCarpet 2574000$ 312 5Vinyl Flooring 468000$ 057 5Cabinets Base amp Wall 2000000$ 242 5Countertops 1500000$ 182 5Reception Desk 1000000$ 121 5Chair Rail Trim Molding 1000000$ 121 5Crown Molding 1500000$ 182 5Interior Fit-Out 17500000$ 2121 7458000$ 904 39

        Sheet1

        Sheet2

        bldg

        Sheet4

        Sheet1

        Sheet2

        bldg

        Sheet4

        Plumbing

        121

        Kitchen Sink Mop Sink Site Cold Water Faucet5-Year 5-Year 15-Year

        Price amp Location Adjustment

        PlumbingWas

        122

        Now

        $950 + $1010 + $300 + $72740= $75000

        Plumbing 7500000$ 909 39

        Old Was New Now NowAsset RCN RCN Year NoteSink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentPlumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)

        Sheet1

        Sheet2

        bldg

        Sheet4

        Sheet1

        Sheet2

        bldg

        Sheet4

        Heating Air Conditioning amp Ventilation (HVAC)

        123

        Building Furnace Building Central Air Conditioning Split Air Conditioning for Server Eq39-Year 39-Year 5-Year

        Price amp Location Adjustment

        Heating Air Conditioning amp Ventilation (HVAC) Was

        124

        Now

        $5000 + $70000 = $75000

        Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 39

        Old Was New Now NowAsset RCN RCN Year NoteSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyHeating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)

        Sheet1

        Sheet2

        bldg

        Sheet4

        Sheet1

        Sheet2

        bldg

        Sheet4

        Electrical

        125

        Red Arrows = Ceiling Recessed Wall Washers - Black Arrows = Primary Lighting5-Year 39-Year

        Price amp Location Adjustment

        Electrical

        126

        Price amp Location Adjustment

        Retail

        TelevisionLaundry

        Site

        Communications

        OfficeComputer

        MFGMedical Copiers

        FoodService

        Electrical

        127

        Price amp Location Adjustment

        Cost To Install $ 3000000

        Allocationbull 10 to Site Lighting $30000 X 10 = $3000 (15-Year)bull 40 to Personal Property Usage $30000 X 40 = $12000 (5-Year)bull 50 to Base Building Primary Building Services = $15000 (39-Year)

        Flow Analysis (Plumbing) and Amperage Analysis (Flow of Electric Charge) can and should be used to properly account of usage of services by different property classes

        Electrical

        128

        Was

        Now

        $18000 + $6000 + $12000 + $3000 + $36000 = $75000

        Electrical 7500000$ 909 39

        Old Was New Now NowAsset RCN RCN Year NoteReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site EquipmentElectrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)

        Sheet1

        Sheet2

        bldg

        Sheet4

        Sheet1

        Sheet2

        bldg

        Sheet4

        What We Moved To lsquoShort-Livedrsquo Property

        129

        Old Was New Now NowAsset RCN RCN Year NoteCarpet 2574000$ 312 5 Considered Personal PropertyVinyl Flooring 468000$ 057 5 Considered Personal PropertyCabinets Base amp Wall 2000000$ 242 5 Considered Personal PropertyCountertops 1500000$ 182 5 Considered Personal PropertyReception Desk 1000000$ 121 5 Considered Personal PropertyChair Rail Trim Molding 1000000$ 121 5 Considered Personal PropertyCrown Molding 1500000$ 182 5 Considered Personal PropertySink Stainless Steel Supporting Food Service 95000$ 012 5 Support Personal PropertyMop Sink Supporting Floor Service 101000$ 012 5 Support Personal PropertyCold Water Bibb Faucet for Site Equipment 30000$ 004 15 Support Site EquipmentSplit Air Conditioner Supporting Data Server Equipment 500000$ 061 5 Support Personal PropertyReceptacle Duplex Supporting Personal Property 1800000$ 218 5 Support Personal PropertyLight 6 Ceiling Recessed Task Non-Primary 600000$ 073 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Personal Property 1200000$ 145 5 Support Personal PropertyTransformer Oil 300 KVA Supporting Site Equipment 300000$ 036 15 Support Site Equipment

        Sheet1

        Sheet2

        bldg

        Sheet4

        What We Kept as lsquoLong-Livedrsquo Property

        130

        Old Was New Now NowAsset RCN RCN Year NoteExcavation (Foundation Only) 5000000$ 606 5000000$ 606 39 Basement Only (1250)Foundation (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Masonry (Concrete Block amp Mortar) 7500000$ 909 7500000$ 909 39 Building Only (1250)Concrete (Floor) 7500000$ 909 7500000$ 909 39 Floor (1250)Ceilings (Gypsum) 5000000$ 606 5000000$ 606 39 Gypsum (1250)Interior Fit-Out 17500000$ 2121 7458000$ 904 39 Mix (1245 amp 1250)Plumbing 7500000$ 909 7274000$ 882 39 Plumbing (1245 amp 1250)Heating Ventilating and Air Conditioning (HVAC) 7500000$ 909 7000000$ 848 39 (HVAC) (1245 amp 1250)Electrical 7500000$ 909 3600000$ 436 39 Electrical (1245 amp 1250)Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 909 7500000$ 909 39 Building Only (1250)Elevators 2500000$ 303 2500000$ 303 39 Elevators (1250)Total Improvements 82500000$ 10000 82500000$ 10000

        Sheet1

        Sheet2

        bldg

        Sheet4

        IRS Cost Segregation Audit Techniques Guide

        131

        DepreciationldquoAcquired or Used PropertiesCost segregation studies on used real property should be performed by qualified appraisers and should properly allocate the purchase price between the non-depreciable land building and personal property based on their value as of the date of purchase See AmeriSouth XXXII Ltd v Commissioner TC Memo 2012-67rdquo

        IRS Cost Segregation Audit Techniques Guide

        132

        Physical Deterioration and Functional ObsolescenceThe lack of cost records and the age of a property add to the uncertainty in determining its value or cost In making this determination a quality study always accounts for the physical deterioration and functional obsolescence of assets It also provides the documents and the corroborating evidence used to determine values or costs

        Depreciation

        133

        Normal Useful Life (NUL) or Economic Useful Life The physical life usually estimated in terms of years that a new property will actually be used before it is retired from service A propertyrsquos normal useful life relates to how long similar properties actually tend to be used as opposed to the more theoretical economic life calculation of how long a property can profitably be used (Nationally Punished Sources ASA or Marshall Valuation)

        andor

        Effective Age Apparent age of a property in comparison with a new property of likekind that is the age indicated by the actual condition of a property In estimatingeffective age the appraiser considers the effect that overhauls rebuilds and above average or below-average maintenance may have had on the propertyrsquos currentcondition

        Depreciation

        134

        Using AgeLife to Estimate Total Depreciationbull Physical Age Normal Useful Lifebull Effective Age Normal Useful Life Example bull Physical Age = 5-Yearsbull Normal Useful Life = 15-Year

        bull 5-Years15-Years = 33 Depreciationor

        bull Remaining Useful Life (RUL) = 15-Years (1-3333) = 10-Years

        Effective Age Adjustment May or Must Be Used

        135

        Delaware BuildingChicago

        1872

        Physical Age Normal Useful Life148-Years 70-Years = 2114 = 2114

        Effective Age Normal Useful Life30-Years 70-Years = 4285 = 4285

        Make the lsquoEffective Agersquo Adjustment indicated by the actual condition of a property

        1250-15 Year Property

        136

        15-Year Site ImprovementsSite Concrete Asphalt Paving

        Site Masonry Sprinkler Irrigation Systems

        Signage Storm Sewer Systems

        Swimming Pools Site Signage

        Fountains Brick Walls amp Paving

        Parking Lamps Patios

        Landscaping Traffic Control Equipment

        Retention Ponds Site Electrical

        Sidewalks Site Plumbing

        Curbs Fixed-In-Place Furniture

        Fencing amp Gates Retaining Walls

        Depreciation

        137

        New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationCarpet 2574000$ 5 3 3 8 038 063 1608750$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$

        Sheet1

        Sheet2

        bldg

        Sheet4

        Depreciation

        138

        New Now Physical Effective Normal Depreciation RUL RCNAsset RCN Year Age Age Life Percentage () Percentage () Less DepreciationExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ Total Improvements 92500000$ 80786009$

        Sheet1

        Sheet2

        bldg

        Sheet4

        Depreciation

        139

        Replacement Cost New less Depreciation vs BasisReplacement Cost New less Depreciation

        $80786009Cost Segregation Basis

        $100000000

        A Prorata Formula is used to adjust RCNLD up or down to the Cost Segregation Basis ($)

        Bases ($)RCNLD ($) = Prorate Adjustment$1000000 $80786009

        12378 = 124 (Shown on Spreadsheet)

        Depreciation

        140

        New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedCarpet 2574000$ 5 3 3 8 038 063 1608750$ 124 1991372$ Vinyl Flooring 468000$ 5 3 3 17 018 082 385412$ 124 477077$ Cabinets Base amp Wall 2000000$ 5 3 3 25 012 088 1760000$ 124 2178595$ Countertops 1500000$ 5 3 3 25 012 088 1320000$ 124 1633946$ Reception Desk 1000000$ 5 3 3 25 012 088 880000$ 124 1089298$ Chair Rail Trim Molding 1000000$ 5 3 3 30 010 090 900000$ 124 1114054$ Crown Molding 1500000$ 5 3 3 30 010 090 1350000$ 124 1671081$ Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 010 090 85500$ 124 105835$ Mop Sink Supporting Floor Service 101000$ 5 3 3 30 010 090 90900$ 124 112519$ Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 010 090 27000$ 124 33422$ Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 019 081 406250$ 124 502872$ Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 014 086 1554545$ 124 1924276$ Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 021 079 471429$ 124 583552$ Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 027 073 872727$ 124 1080295$ Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 027 073 218182$ 124 270074$ Asphalt Paving 7000000$ 15 6 6 16 038 063 4375000$ 124 5415542$ Concrete Surb 2000000$ 15 6 6 21 029 071 1428571$ 124 1768340$ Concrete Sidewalk 1000000$ 15 6 6 21 029 071 714286$ 124 884170$

        Sheet1

        Sheet2

        bldg

        Sheet4

        Depreciation

        141

        New Now Physical Effective Normal Depreciation RUL RCN Prorata BasisAsset RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula ReallocatedExcavation (Foundation Only) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Concrete (Floor) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Ceilings (Gypsum) 5000000$ 39 6 6 70 009 091 4571429$ 135 6155301$ Interior Fit-Out 7458000$ 39 3 3 70 004 096 7138371$ 135 9611618$ Plumbing 7274000$ 39 6 6 70 009 091 6650514$ 135 8954732$ Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 009 091 6400000$ 135 8617422$ Electrical 3600000$ 39 6 6 70 009 091 3291429$ 135 4431817$ Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 009 091 6857143$ 135 9232952$ Elevators 2500000$ 39 6 6 70 009 091 2285714$ 135 3077651$ Total Improvements 82500000$ 74268152$ 100000000$

        Sheet1

        Sheet2

        bldg

        Sheet4

        Cost Segregation Reallocation (Shift)

        142

        Reallocation From Long-Lived Property to Short-Lived Property$22836321

        2284

        Allocation AllocationPre-Cost Segregation Post-Cost Segregation

        Life Cost Percentage Life Cost Percentage5-Year Property -$ 000 5-Year Property 14464773$ 144615-Year Property -$ 000 15-Year Property 8371547$ 83739-Year Property 100000000$ 10000 39-Year Property 77163679$ 7716

        Total 100000000$ 10000 Total 100000000$ 10000

        What would the NPV Tax Benefit be

        143

        DataIndustry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

        Net Present Value Tax Savings$31142

        What would the NPV Tax Benefit be

        144

        Industry Office BuildingBasis $1000000Industry Discount Rate (Return on Investment) 6Current CorporateCompany Tax Rate (US andor State) 33

        Basis ($) NPVTS Benefit $100000000 $ 31142 $500000000 $ 155710 $1000000000 $ 311420 $1500000000 $ 311420 $2000000000 $ 622840 $2500000000 $ 778550$5000000000 $ 1557100$7500000000 $ 2335650 $10000000000 $ 3114200

        New Construction vs Acquired Property

        145

        Acquired Office BuildingReallocation From Long-Lived Property to Short-Lived Property

        $228363212284

        New Construction Office BuildingReallocation From Long-Lived Property to Short-Lived Property

        $246680 2468

        Industry Estimates

        146

        Industry Estimates

        147

        Self-Storage Facility

        The Team Approach Business Valuation Appraisers Real Property Appraisers Personal Property Appraisers

        bull Machinery amp Equipment Appraisersbull Fine Art Appraisersbull Fine Furniture Appraisers

        148

        Are in a Unique Position to Identify lsquoCost Segregation Opportunitiesrsquo that will allow their lsquoClientsrsquo to save money with a

        lsquoQualityrsquo Cost Segregation Study

        The Team Approach

        149

        bull Pre-Purchase Appraisal Assignmentsbull Post-Purchase Appraisal Assignmentsbull Insurance Appraisal Assignmentsbull Purchase Price Allocation Appraisal Assignments

        bull Asset Acquisitions and Business Combinations (ASC 801) The lsquoTeam Approachrsquo works best with The Real Property Machinery amp Equipment and Cost

        Segregation Professional working as a lsquoTeamrsquo

        The Team Approach

        150

        Site Visit Teambull Real Property Appraiserbull Personal Property Appraiser (MampE)bull Cost Segregation ProfessionalCan Setup a working strategy on how Tangible Property (Real amp Personal) will be allocated

        The Team Approach

        151

        Examplesbull Window Treatments

        bull Specialty Lights

        bull Dish Lines

        The Team Approach

        152

        Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the MampE Appraiser those assets will likely be booked as 5-year property on the Fixed Asset Recordrsquo

        The Team Approach

        153

        Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesIf the lsquoWindow Treatmentsrsquo lsquoSpecialty Lightsrsquo and lsquoDish Linesrsquo are picked-up by the Real Property Appraiser those assets using a Quality lsquoCost Segregationrsquo would also be recorded as 5-year property

        The Team Approach

        154

        Examplesbull Window Treatmentsbull Specialty Lightsbull Dish LinesThe key to providing a lsquoQualityrsquo Cost Segregation Study is to understand what Property is being Allocate to Personal Property vs Real PropertyThe last thing a Cost Segregation Professional wants is to book a lsquoPropertyrsquo on the Real Property side of the fixed asset record not understanding it has already been lsquobookedrsquo on the Personal Property side of the Fixed Asset Record (Depreciating a Property Twice)

        Repair Regulation ComplianceOther Uses of a Cost Segregation StudyRepair Regulation Compliance In late 2013 the IRS issued final regulations commonly

        referred to as the repair regulations providing rules regarding the treatment of expenditures for acquiring maintaining or improving tangible property In 2014 the IRS issued final regulations on the treatment of

        dispositions of tangible property

        155

        Repair RegulationDisposable Tangible PropertyBudgeting

        156

        New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsCarpet 2574000$ 5 3 3 8 1991372$ 5Vinyl Flooring 468000$ 5 3 3 17 477077$ 14Cabinets Base amp Wall 2000000$ 5 3 3 25 2178595$ 22Countertops 1500000$ 5 3 3 25 1633946$ 22Reception Desk 1000000$ 5 3 3 25 1089298$ 22Chair Rail Trim Molding 1000000$ 5 3 3 30 1114054$ 27Crown Molding 1500000$ 5 3 3 30 1671081$ 27Sink Stainless Steel Supporting Food Service 95000$ 5 3 3 30 105835$ 27Mop Sink Supporting Floor Service 101000$ 5 3 3 30 112519$ 27Cold Water Bibb Faucet for Site Equipment 30000$ 15 3 3 30 33422$ 27Split Air Conditioner Supporting Data Server Equipment 500000$ 5 3 3 16 502872$ 13Receptacle Duplex Supporting Personal Property 1800000$ 5 3 3 22 1924276$ 19Light 6 Ceiling Recessed Task Non-Primary 600000$ 5 3 3 14 583552$ 11Transformer Oil 300 KVA Supporting Personal Property 1200000$ 5 6 6 22 1080295$ 16Transformer Oil 300 KVA Supporting Site Equipment 300000$ 15 6 6 22 270074$ 16Asphalt Paving 7000000$ 15 6 6 16 5415542$ 10Concrete Surb 2000000$ 15 6 6 21 1768340$ 15Concrete Sidewalk 1000000$ 15 6 6 21 884170$ 15

        Sheet1

        Sheet2

        bldg

        Sheet4

        Repair RegulationDisposable Tangible PropertyBudgeting

        157

        New Now Physical Effective Normal Basis RULAsset RCN Year Age Age Life Reallocated YearsExcavation (Foundation Only) 5000000$ 39 6 6 70 5658688$ 64Foundation (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Masonry (Concrete Block amp Mortar) 7500000$ 39 6 6 70 8488033$ 64Concrete (Floor) 7500000$ 39 6 6 70 8488033$ 64Ceilings (Gypsum) 5000000$ 39 6 6 70 5658688$ 64Interior Fit-Out 7458000$ 39 3 3 70 8836148$ 67Plumbing 7274000$ 39 6 6 70 8232260$ 64Heating Ventilating and Air Conditioning (HVAC) 7000000$ 39 6 6 70 7922164$ 64Electrical 3600000$ 39 6 6 70 4074256$ 64Thermal and Moisture Protection (Roof amp Exterior Walls) 7500000$ 39 6 6 70 8488033$ 64Elevators 2500000$ 39 6 6 70 2829344$ 64Total Improvements 92500000$ 100000000$

        Sheet1

        Sheet2

        bldg

        Sheet4

        So Much More We Didnrsquot Cover Bonus Depreciation Qualified Leasehold Improvements Qualified Landlord Improvements Qualified Improvements Property Common Areas Mixed Use Properties Tax Acts Financing

        158

        So Much More We Didnrsquot Cover Legal Framework Detailed Review of Cost Segregation Approaches Principal Elements of a Quality Cost Segregation Study Principal Elements of a Quality Cost Segregation Report Review and Examination of a Cost Segregation Study Special Topics Industry Specific Guidance Issue Specific Guidance

        159

        Questions

        160

        Upcoming ASA EducationFor a complete listing of ASArsquos upcoming educational offerings visit wwwappraisersorg

        Letrsquos ConnectFacebookcomASAappraisers

        ASAappraisers

        Linkedincomcompanyamerican-society-of-appraisers

        YoutubecomASAappraisers

        Appraisersnewsroomorg

        Thank you for joining us

        • Slide Number 1
        • Disclaimer
        • Presenter
        • Presenter
        • About the ASA
        • Overview of Cost Segregation
        • Purchase Price Allocation
        • Cost Segregation in the Broadest Terms
        • The Big Questions
        • The Big Answers
        • The Big Answers
        • The Big Answers
        • Why Machinery not Real Property Appraisers
        • Why Machinery not Real Property Appraisers
        • Why Machinery not Real Property Appraisers
        • Who Performs Cost Segregation Studies
        • What is Tax Depreciation
        • What is Tax Depreciation
        • What is Tax Depreciation
        • What is Tax Depreciation
        • What is Tax Depreciation
        • What is Tax Depreciation
        • Tax Depreciation History
        • Tax Depreciation History
        • When did Cost Segregation Studies Begin
        • What is a Cost Segregation Study
        • How is Real Property Depreciated
        • How is Real Property Depreciated
        • How is Real Property Depreciated
        • How is Real Property Depreciated
        • How is Real Property Depreciated
        • How is Real Property Depreciated
        • Cost Segregation In-Practice
        • Cost Segregation In-Practice
        • Example of the lsquoShiftrsquo
        • So Whathellip Who Careshellip
        • Can we measure the Benefit of a Study
        • What would the NPV Tax Benefit be
        • What would the NPV Tax Benefit be
        • The Goal
        • What is 1245 lsquoShort Livedrsquo Property
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Short History ndash MACRS amp The Asset Depreciation Range (ADR)
        • Cost Segregation is born 1997
        • Wildhellip Wildhellip West Once Again
        • Cost Segregation lsquoStandardizedrsquo
        • Cost Segregation Audit Techniques Guide
        • Cost Segregation Audit Techniques Guide
        • Cost Segregation Audit Techniques Guide
        • Cost Segregation Audit Techniques Guide
        • IRS Cost Segregation Study Methods
        • IRS Cost Segregation Study Methods
        • IRS Cost Segregation Study Methods
        • Engineering
        • IRS Cost Segregation Study Methods
        • Permanency Test
        • Permanency Test
        • MACRS and ADR Systems
        • Asset Depreciation Range (ADR) System
        • MACRS
        • 1245 (Personal) or 1250 (Real) Property
        • 1245-5 amp 7 Year Property
        • 1245-5 amp 7 Year Property
        • 1250-15 Year Property
        • New Construction ndash AIA Construction Documents
        • AIA G702 Application For Payment
        • AIA G703 Construction Sheet
        • Simple G703 Construction Sheet
        • Cost Segregation New Construction Mini Study
        • Cost Segregation New Construction Mini Study
        • Keeping Our Example Simple
        • Perform a Site Visit
        • We Observed
        • Flooring Observed
        • Flooring Observed
        • How Did You Price That
        • How Did You Price That
        • How Did You Price That
        • How Did You Price That
        • Flooring Observed
        • Flooring Observed
        • Location Factor
        • Wood Plastics and Composites (Interior Fit-Out)
        • Wood Plastics and Composites (Interior Fit-Out)
        • Trim Molding
        • Trim Molding
        • Plumbing
        • Plumbing
        • Heating Air Conditioning amp Ventilation (HVAC)
        • Heating Air Conditioning amp Ventilation (HVAC)
        • Electrical
        • Electrical
        • Electrical
        • Electrical
        • What We Moved To lsquoShort-Livedrsquo Property
        • What We Kept as lsquoLong-Livedrsquo Property
        • Cost Segregation Reallocation (Shift)
        • What would the NPV Tax Benefit be
        • What would the NPV Tax Benefit be
        • Acquired Property
        • Oldest Skyscraper in US
        • Perform a Site Visit
        • Cost Segregation Acquired Building Mini Study
        • How Did You Price That
        • How Did You Price That
        • How Did You Price That
        • How Did You Price That
        • How Did You Price That
        • Base Building We Observed amp Priced
        • Base Building Calculation Check
        • Interior Fit-Out
        • Interior Fit-Out
        • Interior Fit-Out
        • Interior Fit-Out
        • Plumbing
        • Plumbing
        • Heating Air Conditioning amp Ventilation (HVAC)
        • Heating Air Conditioning amp Ventilation (HVAC)
        • Electrical
        • Electrical
        • Electrical
        • Electrical
        • What We Moved To lsquoShort-Livedrsquo Property
        • What We Kept as lsquoLong-Livedrsquo Property
        • IRS Cost Segregation Audit Techniques Guide
        • IRS Cost Segregation Audit Techniques Guide
        • Depreciation
        • Depreciation
        • Effective Age Adjustment May or Must Be Used
        • 1250-15 Year Property
        • Depreciation
        • Depreciation
        • Depreciation
        • Depreciation
        • Depreciation
        • Cost Segregation Reallocation (Shift)
        • What would the NPV Tax Benefit be
        • What would the NPV Tax Benefit be
        • New Construction vs Acquired Property
        • Industry Estimates
        • Industry Estimates
        • The Team Approach
        • The Team Approach
        • The Team Approach
        • The Team Approach
        • The Team Approach
        • The Team Approach
        • The Team Approach
        • Repair Regulation Compliance
        • Repair RegulationDisposable Tangible PropertyBudgeting
        • Repair RegulationDisposable Tangible PropertyBudgeting
        • So Much More We Didnrsquot Cover
        • So Much More We Didnrsquot Cover
        • Questions
        • Upcoming ASA Education
          OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
          AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
          Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
          Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
          Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
          Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
          Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
          Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
          Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
          Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
          Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
          Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
          Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
          Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
          Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
          Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
          Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPost-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 144647731446
          15-Year Property$ - 000015-Year Property$ 8371547837
          39-Year Property$ 1000000001000039-Year Property$ 771636797716
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasisRUL
          AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedYearsNote
          Carpet$ 25740002785338038063$ 1608750124$ 19913725Considered Personal Property
          Vinyl Flooring$ 46800005153317018082$ 385412124$ 47707714Considered Personal Property
          Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 217859522Considered Personal Property
          Countertops$ 150000016253325012088$ 1320000124$ 163394622Considered Personal Property
          Reception Desk$ 100000010853325012088$ 880000124$ 108929822Considered Personal Property
          Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 111405427Considered Personal Property
          Crown Molding$ 150000016253330010090$ 1350000124$ 167108127Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 10583527Support Personal Property
          Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 11251927Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 3342227Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 50287213Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 192427619Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 58355211Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 108029516Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 27007416Support Site Equipment
          Asphalt Paving$ 7000000757156616038063$ 4375000124$ 541554210
          Concrete Surb$ 2000000216156621029071$ 1428571124$ 176834015
          Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 88417015
          Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
          Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 565868864Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 883614867Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 823226064Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 792216464(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 407425664Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 848803364Building Only (1250)
          Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 282934464Elevators (1250)
          Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPost-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 144647731446
          15-Year Property$ - 000015-Year Property$ 8371547837
          39-Year Property$ 1000000001000039-Year Property$ 771636797716
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
          AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
          Carpet$ 25740003125338038063$ 1608750135$ 2166137Considered Personal Property
          Vinyl Flooring$ 46800005753317018082$ 385412135$ 518946Considered Personal Property
          Cabinets Base amp Wall$ 200000024253325012088$ 1760000135$ 2369791Considered Personal Property
          Countertops$ 150000018253325012088$ 1320000135$ 1777343Considered Personal Property
          Reception Desk$ 100000012153325012088$ 880000135$ 1184896Considered Personal Property
          Chair Rail Trim Molding$ 100000012153330010090$ 900000135$ 1211825Considered Personal Property
          Crown Molding$ 150000018253330010090$ 1350000135$ 1817737Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 9500001253330010090$ 85500135$ 115123Support Personal Property
          Mop Sink Supporting Floor Service$ 10100001253330010090$ 90900135$ 122394Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 30000004153330010090$ 27000135$ 36355Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 50000006153316019081$ 406250135$ 547004Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 180000021853322014086$ 1554545135$ 2093152Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 60000007353314021079$ 471429135$ 634765Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 120000014556622027073$ 872727135$ 1175103Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 300000036156622027073$ 218182135$ 293776Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
          Concrete (Floor)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 5000000606396670009091$ 4571429135$ 6155301Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000904393370004096$ 7138371135$ 9611618Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 7274000882396670009091$ 6650514135$ 8954732Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000848396670009091$ 6400000135$ 8617422(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 3600000436396670009091$ 3291429135$ 4431817Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000909396670009091$ 6857143135$ 9232952Building Only (1250)
          Elevators$ 2500000303$ 2500000303396670009091$ 2285714135$ 3077651Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000$ 74268152$ 100000000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
          AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
          Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
          Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
          Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
          Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
          Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
          Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
          Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
          Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
          Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
          Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
          Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
          Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
          Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 144647731446
          15-Year Property$ - 000015-Year Property$ 8371547837
          39-Year Property$ 1000000001000039-Year Property$ 771636797716
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
          AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
          Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
          Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
          Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
          Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
          Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
          Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
          Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
          Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
          Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
          Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
          Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
          Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
          Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 144647731446
          15-Year Property$ - 000015-Year Property$ 8371547837
          39-Year Property$ 1000000001000039-Year Property$ 771636797716
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNowPhysicalEffectiveNormalDepreciationRULRCNProrataBasis
          AssetRCNRCNYearAgeAgeLifePercentage ()Percentage ()Less DepreciationFormulaReallocatedNote
          Carpet$ 25740002785338038063$ 1608750124$ 1991372Considered Personal Property
          Vinyl Flooring$ 46800005153317018082$ 385412124$ 477077Considered Personal Property
          Cabinets Base amp Wall$ 200000021653325012088$ 1760000124$ 2178595Considered Personal Property
          Countertops$ 150000016253325012088$ 1320000124$ 1633946Considered Personal Property
          Reception Desk$ 100000010853325012088$ 880000124$ 1089298Considered Personal Property
          Chair Rail Trim Molding$ 100000010853330010090$ 900000124$ 1114054Considered Personal Property
          Crown Molding$ 150000016253330010090$ 1350000124$ 1671081Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 9500001053330010090$ 85500124$ 105835Support Personal Property
          Mop Sink Supporting Floor Service$ 10100001153330010090$ 90900124$ 112519Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 30000003153330010090$ 27000124$ 33422Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 50000005453316019081$ 406250124$ 502872Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 180000019553322014086$ 1554545124$ 1924276Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 60000006553314021079$ 471429124$ 583552Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 120000013056622027073$ 872727124$ 1080295Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 300000032156622027073$ 218182124$ 270074Support Site Equipment
          Asphalt Paving$ 7000000757156616038063$ 4375000124$ 5415542
          Concrete Surb$ 2000000216156621029071$ 1428571124$ 1768340
          Concrete Sidewalk$ 1000000108156621029071$ 714286124$ 884170
          Excavation (Foundation Only)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Concrete (Floor)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 5000000541396670009091$ 4571429124$ 5658688Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000806393370004096$ 7138371124$ 8836148Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 7274000786396670009091$ 6650514124$ 8232260Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 7000000757396670009091$ 6400000124$ 7922164(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 3600000389396670009091$ 3291429124$ 4074256Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 7500000811396670009091$ 6857143124$ 8488033Building Only (1250)
          Elevators$ 2500000303$ 2500000270396670009091$ 2285714124$ 2829344Elevators (1250)
          Total Improvements$ 8250000010000$ 9250000010000$ 80786009$ 100000000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 144647731446
          15-Year Property$ - 000015-Year Property$ 8371547837
          39-Year Property$ 1000000001000039-Year Property$ 771636797716
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNow
          AssetRCNRCNYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
          Elevators$ 2500000303$ 250000030339Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNow
          AssetRCNRCNYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
          Elevators$ 2500000303$ 250000030339Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNow
          AssetRCNRCNYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
          Elevators$ 2500000303$ 250000030339Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
          Elevators$ 2500000303$ 25000002503930339Elevators (1250)
          Total Improvements$ 8250000010000$ 82500000775010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNow
          AssetRCNRCNYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
          Elevators$ 2500000303$ 250000030339Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
          Elevators$ 2500000303$ 25000002503930339Elevators (1250)
          Total Improvements$ 8250000010000$ 82500000775010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNow
          AssetRCNRCNYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
          Elevators$ 2500000303$ 250000030339Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
          Elevators$ 2500000303$ 25000002503930339Elevators (1250)
          Total Improvements$ 8250000010000$ 82500000775010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          OldWasNewNowNow
          AssetRCNRCNYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 500000060639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 750000090939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 750000090939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 500000060639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 745800090439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400088239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000084839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000043639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 750000090939Building Only (1250)
          Elevators$ 2500000303$ 250000030339Elevators (1250)
          Total Improvements$ 8250000010000$ 8250000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740003125Considered Personal Property
          Vinyl Flooring$ 4680000575Considered Personal Property
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 50000005003960639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000007503990939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 75000007503990939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 50000005003960639Gypsum (1250)
          Interior Fit-Out$ 175000002121$ 7458000125053990439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400075053988239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000075053984839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000075053943639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000007503990939Building Only (1250)
          Elevators$ 2500000303$ 25000002503930339Elevators (1250)
          Total Improvements$ 8250000010000$ 82500000775010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          Office Building
          5-Year 1434
          15-Year 1033
          39-Year 7533
          BasisNPVTS Benefit
          $ 100000000$ 3329300$003
          $ 500000000$ 16646500
          $ 1000000000$ 33293000
          $ 1500000000$ 49939500
          $ 2000000000$ 66586000
          $ 2500000000$ 83232500
          $ 5000000000$ 166465000
          $ 7500000000$ 249697500
          $ 10000000000$ 332930000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          868400
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          Base Building ConstructionType of MaterialsUnit of Measure
          ExcavationSize of Hole DugCubic Feet
          FoundationType of Materials (Concrete Concrete Block amp Mortar Etc)Cubic feet
          MasonryType of Materials (Brick amp Mortar Concrete Block amp MortarSquare Feet
          FloorType of Materials (Wood Concrete Etc)Square Feet
          FlooringType of Materials Carpet Wood Etc)Square Feet
          CeilingsType of Materials - ( Gypsum Wood Paneling Etc)Square Feet
          Interior Fit-OutProperty Type - (Property Type Office Hospital Etc)Square Feet
          PlumbingProperty Type - (Property Type Office Hospital Etc)Square Feet
          Heating Ventilating and Air Conditioning (HVAC)Property Type - (Property Type Office Hospital Etc)Square Feet
          ElectricalProperty Type - (Property Type Office Hospital Etc)Square Feet
          Thermal and Moisture ProtectionType of Materials - (Roof amp Sub-Roof)Square Feet
          ElevatorsStyle(Freight andor Passenger) and Weight CapacityQty
          AllocationAllocation
          Pre-Cost SegregationPost-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          $ 1433800024670581238852
          $ 1033000024670418761148
          $ 24668000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          ReplacementPercentageWasWasNowNow
          Base BuildingCost NewCheckCostYearYearNote
          Carpet$ 25740003125
          Vinyl Composition Tile$ 4680000575
          Cabinets Base amp Wall$ 20000002425Considered Personal Property
          Countertops$ 15000001825Considered Personal Property
          Reception Desk$ 10000001215Considered Personal Property
          Chair Rail Trim Molding$ 10000001215Considered Personal Property
          Crown Molding$ 15000001825Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000125Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000125Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000415Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000615Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000002185Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000735Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001455Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003615Support Site Equipment
          Excavation (Foundation Only)$ 5000000606$ 50000006063960639Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 7500000909$ 75000009093990939Building Only (1250)
          Concrete (Floor)$ 7500000909$ 75000009093990939Floor (1250)
          Ceilings (Gypsum)$ 5000000606$ 50000006063960639Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 175000002121$ 7458000212153990439Mix (1245 amp 1250)
          Plumbing$ 7500000909$ 727400090953988239Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 7500000909$ 700000090953984839(HVAC) (1245 amp 1250)
          Electrical$ 7500000909$ 360000090953943639Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 7500000909$ 75000009093990939Building Only (1250)
          Elevators$ 2500000303$ 25000003033930339Elevators (1250)
          Total Improvements$ 8250000010000$ 825000001000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPost-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          Concrete (Floor)$ 75000007503975039Floor (1250)
          Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          Electrical$ 360000075053936039Electrical (1245 amp 1250)
          Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          Elevators$ 25000002503925039Elevators (1250)
          Exterior Improvements$ 1000000010001539100015Improvements (1250)
          Total Improvements$ 1000000001000010000
          5200 sf
          good class C Office bldg
          167sf
          MampS Section 15 p17
          carpet3432sf$ 500$ 493$ 2574000
          vct1040sf$ 300$ 299$ 468000
          ceramic tile728
          factor 150 class c
          AllocationAllocation
          Pre-Cost SegregationPre-Cost Segregation
          LifeCostPercentageLifeCostPercentage
          5-Year Property$ - 00005-Year Property$ 143380001434
          15-Year Property$ - 000015-Year Property$ 103300001033
          39-Year Property$ 1000000001000039-Year Property$ 753320007533
          Total$ 10000000010000Total$ 10000000010000
          WasWasNowNow
          AssetCostYearYearNote
          Carpet$ 25740002575Considered Personal Property
          Vinyl Flooring$ 4680000475Considered Personal Property
          Cabinets Base amp Wall$ 20000002005Considered Personal Property
          Countertops$ 15000001505Considered Personal Property
          Reception Desk$ 10000001005Considered Personal Property
          Chair Rail Trim Molding$ 10000001005Considered Personal Property
          Crown Molding$ 15000001505Considered Personal Property
          Sink Stainless Steel Supporting Food Service$ 950000105Support Personal Property
          Mop Sink Supporting Floor Service$ 1010000105Support Personal Property
          Cold Water Bibb Faucet for Site Equipment$ 3000000315Support Site Equipment
          Split Air Conditioner Supporting Data Server Equipment$ 5000000505Support Personal Property
          Receptacle Duplex Supporting Personal Property$ 18000001805Support Personal Property
          Light 6 Ceiling Recessed Task Non-Primary$ 6000000605Support Personal Property
          Transformer Oil 300 KVA Supporting Personal Property$ 12000001205Support Personal Property
          Transformer Oil 300 KVA Supporting Site Equipment$ 30000003015Support Site Equipment
          39$ 5000000Excavation (Foundation Only)$ 50000005003950039Basement Only (1250)
          39$ 7500000Foundation (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Masonry (Concrete Block amp Mortar)$ 75000007503975039Building Only (1250)
          39$ 7500000Concrete (Floor)$ 75000007503975039Floor (1250)
          39$ 7500000Ceramic Tile Flooring$ 445800075053944639Mix (1245 amp 1250)
          39$ 5000000Ceilings (Gypsum)$ 50000005003950039Gypsum (1250)
          39$ 12500000Wood Plastics and Composites (Interior Fit-Out)$ 8000000125053980039Mix (1245 amp 1250)
          39$ 5000000Floor Kick Wood Trim$ 250000050053925039Mix (1245 amp 1250)
          39$ 7500000Plumbing$ 727400075053972739Plumbing (1245 amp 1250)
          39$ 7500000Heating Ventilating and Air Conditioning (HVAC)$ 700000075053970039(HVAC) (1245 amp 1250)
          39$ 7500000Electrical$ 360000075053936039Electrical (1245 amp 1250)
          39$ 7500000Thermal and Moisture Protection (Roof amp Exterior Walls)$ 75000007503975039Building Only (1250)
          39$ 2500000Elevators$ 25000002503925039Elevators (1250)
          39$ 10000000Exterior Improvements$ 1000000010001539100015Improvements (1250)
          $ 100000000Total Improvements$ 1000000001000010000
          $ 90000000$ 538922

          top related