161
Purchase Price Allocation and Cost Segregation Studies: A Team Approach Presented by: Walter W. O’Connell, ASA October 8, 2020 1

Purchase Price Allocation and Cost Segregation Studies: A

  • Upload
    others

  • View
    12

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Purchase Price Allocation and Cost Segregation Studies: A

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
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 312 5 3 3 8 038 063 $ 1608750 135 $ 2166137 Considered Personal Property
Vinyl Flooring $ 468000 057 5 3 3 17 018 082 $ 385412 135 $ 518946 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 3 3 25 012 088 $ 1760000 135 $ 2369791 Considered Personal Property
Countertops $ 1500000 182 5 3 3 25 012 088 $ 1320000 135 $ 1777343 Considered Personal Property
Reception Desk $ 1000000 121 5 3 3 25 012 088 $ 880000 135 $ 1184896 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 3 3 30 010 090 $ 900000 135 $ 1211825 Considered Personal Property
Crown Molding $ 1500000 182 5 3 3 30 010 090 $ 1350000 135 $ 1817737 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 3 3 30 010 090 $ 85500 135 $ 115123 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 3 3 30 010 090 $ 90900 135 $ 122394 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 3 3 30 010 090 $ 27000 135 $ 36355 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 3 3 16 019 081 $ 406250 135 $ 547004 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 3 3 22 014 086 $ 1554545 135 $ 2093152 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 3 3 14 021 079 $ 471429 135 $ 634765 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 6 6 22 027 073 $ 872727 135 $ 1175103 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 6 6 22 027 073 $ 218182 135 $ 293776 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 904 39 3 3 70 004 096 $ 7138371 135 $ 9611618 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 882 39 6 6 70 009 091 $ 6650514 135 $ 8954732 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 848 39 6 6 70 009 091 $ 6400000 135 $ 8617422 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 436 39 6 6 70 009 091 $ 3291429 135 $ 4431817 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 6 6 70 009 091 $ 2285714 135 $ 3077651 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 $ 74268152 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Office Building
5-Year 1434
15-Year 1033
39-Year 7533
Basis NPVTS Benefit
$ 100000000 $ 3329300 $003
$ 500000000 $ 16646500
$ 1000000000 $ 33293000
$ 1500000000 $ 49939500
$ 2000000000 $ 66586000
$ 2500000000 $ 83232500
$ 5000000000 $ 166465000
$ 7500000000 $ 249697500
$ 10000000000 $ 332930000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
868400
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Base Building Construction Type of Materials Unit of Measure
Excavation 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
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
$ 14338000 2467 0581238852
$ 10330000 2467 0418761148
$ 24668000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Replacement Percentage Was Was Now Now
Base Building Cost New Check Cost Year Year Note
Carpet $ 2574000 312 5
Vinyl Composition Tile $ 468000 057 5
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 606 39 Gypsum (1250)
Wood Plastics and Composites (Interior Fit-Out) $ 17500000 2121 $ 7458000 2121 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 909 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 909 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 909 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Page 2: Purchase Price Allocation and Cost Segregation Studies: A

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
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 312 5 3 3 8 038 063 $ 1608750 135 $ 2166137 Considered Personal Property
Vinyl Flooring $ 468000 057 5 3 3 17 018 082 $ 385412 135 $ 518946 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 3 3 25 012 088 $ 1760000 135 $ 2369791 Considered Personal Property
Countertops $ 1500000 182 5 3 3 25 012 088 $ 1320000 135 $ 1777343 Considered Personal Property
Reception Desk $ 1000000 121 5 3 3 25 012 088 $ 880000 135 $ 1184896 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 3 3 30 010 090 $ 900000 135 $ 1211825 Considered Personal Property
Crown Molding $ 1500000 182 5 3 3 30 010 090 $ 1350000 135 $ 1817737 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 3 3 30 010 090 $ 85500 135 $ 115123 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 3 3 30 010 090 $ 90900 135 $ 122394 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 3 3 30 010 090 $ 27000 135 $ 36355 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 3 3 16 019 081 $ 406250 135 $ 547004 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 3 3 22 014 086 $ 1554545 135 $ 2093152 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 3 3 14 021 079 $ 471429 135 $ 634765 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 6 6 22 027 073 $ 872727 135 $ 1175103 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 6 6 22 027 073 $ 218182 135 $ 293776 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 904 39 3 3 70 004 096 $ 7138371 135 $ 9611618 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 882 39 6 6 70 009 091 $ 6650514 135 $ 8954732 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 848 39 6 6 70 009 091 $ 6400000 135 $ 8617422 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 436 39 6 6 70 009 091 $ 3291429 135 $ 4431817 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 6 6 70 009 091 $ 2285714 135 $ 3077651 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 $ 74268152 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Office Building
5-Year 1434
15-Year 1033
39-Year 7533
Basis NPVTS Benefit
$ 100000000 $ 3329300 $003
$ 500000000 $ 16646500
$ 1000000000 $ 33293000
$ 1500000000 $ 49939500
$ 2000000000 $ 66586000
$ 2500000000 $ 83232500
$ 5000000000 $ 166465000
$ 7500000000 $ 249697500
$ 10000000000 $ 332930000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
868400
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Base Building Construction Type of Materials Unit of Measure
Excavation 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
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
$ 14338000 2467 0581238852
$ 10330000 2467 0418761148
$ 24668000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Replacement Percentage Was Was Now Now
Base Building Cost New Check Cost Year Year Note
Carpet $ 2574000 312 5
Vinyl Composition Tile $ 468000 057 5
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 606 39 Gypsum (1250)
Wood Plastics and Composites (Interior Fit-Out) $ 17500000 2121 $ 7458000 2121 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 909 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 909 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 909 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Page 3: Purchase Price Allocation and Cost Segregation Studies: A

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
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 312 5 3 3 8 038 063 $ 1608750 135 $ 2166137 Considered Personal Property
Vinyl Flooring $ 468000 057 5 3 3 17 018 082 $ 385412 135 $ 518946 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 3 3 25 012 088 $ 1760000 135 $ 2369791 Considered Personal Property
Countertops $ 1500000 182 5 3 3 25 012 088 $ 1320000 135 $ 1777343 Considered Personal Property
Reception Desk $ 1000000 121 5 3 3 25 012 088 $ 880000 135 $ 1184896 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 3 3 30 010 090 $ 900000 135 $ 1211825 Considered Personal Property
Crown Molding $ 1500000 182 5 3 3 30 010 090 $ 1350000 135 $ 1817737 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 3 3 30 010 090 $ 85500 135 $ 115123 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 3 3 30 010 090 $ 90900 135 $ 122394 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 3 3 30 010 090 $ 27000 135 $ 36355 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 3 3 16 019 081 $ 406250 135 $ 547004 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 3 3 22 014 086 $ 1554545 135 $ 2093152 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 3 3 14 021 079 $ 471429 135 $ 634765 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 6 6 22 027 073 $ 872727 135 $ 1175103 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 6 6 22 027 073 $ 218182 135 $ 293776 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 904 39 3 3 70 004 096 $ 7138371 135 $ 9611618 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 882 39 6 6 70 009 091 $ 6650514 135 $ 8954732 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 848 39 6 6 70 009 091 $ 6400000 135 $ 8617422 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 436 39 6 6 70 009 091 $ 3291429 135 $ 4431817 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 6 6 70 009 091 $ 2285714 135 $ 3077651 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 $ 74268152 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Office Building
5-Year 1434
15-Year 1033
39-Year 7533
Basis NPVTS Benefit
$ 100000000 $ 3329300 $003
$ 500000000 $ 16646500
$ 1000000000 $ 33293000
$ 1500000000 $ 49939500
$ 2000000000 $ 66586000
$ 2500000000 $ 83232500
$ 5000000000 $ 166465000
$ 7500000000 $ 249697500
$ 10000000000 $ 332930000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
868400
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Base Building Construction Type of Materials Unit of Measure
Excavation 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
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
$ 14338000 2467 0581238852
$ 10330000 2467 0418761148
$ 24668000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Replacement Percentage Was Was Now Now
Base Building Cost New Check Cost Year Year Note
Carpet $ 2574000 312 5
Vinyl Composition Tile $ 468000 057 5
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 606 39 Gypsum (1250)
Wood Plastics and Composites (Interior Fit-Out) $ 17500000 2121 $ 7458000 2121 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 909 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 909 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 909 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Page 4: Purchase Price Allocation and Cost Segregation Studies: A

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
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis RUL
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Years Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 5 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 14 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 22 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 22 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 22 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 27 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 27 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 27 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 27 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 27 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 13 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 19 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 11 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 16 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 16 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542 10
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340 15
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170 15
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 64 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 67 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 64 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 64 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 64 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 64 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 64 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 312 5 3 3 8 038 063 $ 1608750 135 $ 2166137 Considered Personal Property
Vinyl Flooring $ 468000 057 5 3 3 17 018 082 $ 385412 135 $ 518946 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 3 3 25 012 088 $ 1760000 135 $ 2369791 Considered Personal Property
Countertops $ 1500000 182 5 3 3 25 012 088 $ 1320000 135 $ 1777343 Considered Personal Property
Reception Desk $ 1000000 121 5 3 3 25 012 088 $ 880000 135 $ 1184896 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 3 3 30 010 090 $ 900000 135 $ 1211825 Considered Personal Property
Crown Molding $ 1500000 182 5 3 3 30 010 090 $ 1350000 135 $ 1817737 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 3 3 30 010 090 $ 85500 135 $ 115123 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 3 3 30 010 090 $ 90900 135 $ 122394 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 3 3 30 010 090 $ 27000 135 $ 36355 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 3 3 16 019 081 $ 406250 135 $ 547004 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 3 3 22 014 086 $ 1554545 135 $ 2093152 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 3 3 14 021 079 $ 471429 135 $ 634765 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 6 6 22 027 073 $ 872727 135 $ 1175103 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 6 6 22 027 073 $ 218182 135 $ 293776 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 6 6 70 009 091 $ 4571429 135 $ 6155301 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 904 39 3 3 70 004 096 $ 7138371 135 $ 9611618 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 882 39 6 6 70 009 091 $ 6650514 135 $ 8954732 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 848 39 6 6 70 009 091 $ 6400000 135 $ 8617422 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 436 39 6 6 70 009 091 $ 3291429 135 $ 4431817 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 6 6 70 009 091 $ 6857143 135 $ 9232952 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 6 6 70 009 091 $ 2285714 135 $ 3077651 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 $ 74268152 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now Physical Effective Normal Depreciation RUL RCN Prorata Basis
Asset RCN RCN Year Age Age Life Percentage () Percentage () Less Depreciation Formula Reallocated Note
Carpet $ 2574000 278 5 3 3 8 038 063 $ 1608750 124 $ 1991372 Considered Personal Property
Vinyl Flooring $ 468000 051 5 3 3 17 018 082 $ 385412 124 $ 477077 Considered Personal Property
Cabinets Base amp Wall $ 2000000 216 5 3 3 25 012 088 $ 1760000 124 $ 2178595 Considered Personal Property
Countertops $ 1500000 162 5 3 3 25 012 088 $ 1320000 124 $ 1633946 Considered Personal Property
Reception Desk $ 1000000 108 5 3 3 25 012 088 $ 880000 124 $ 1089298 Considered Personal Property
Chair Rail Trim Molding $ 1000000 108 5 3 3 30 010 090 $ 900000 124 $ 1114054 Considered Personal Property
Crown Molding $ 1500000 162 5 3 3 30 010 090 $ 1350000 124 $ 1671081 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 3 3 30 010 090 $ 85500 124 $ 105835 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 011 5 3 3 30 010 090 $ 90900 124 $ 112519 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 3 3 30 010 090 $ 27000 124 $ 33422 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 054 5 3 3 16 019 081 $ 406250 124 $ 502872 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 195 5 3 3 22 014 086 $ 1554545 124 $ 1924276 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 065 5 3 3 14 021 079 $ 471429 124 $ 583552 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 130 5 6 6 22 027 073 $ 872727 124 $ 1080295 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 032 15 6 6 22 027 073 $ 218182 124 $ 270074 Support Site Equipment
Asphalt Paving $ 7000000 757 15 6 6 16 038 063 $ 4375000 124 $ 5415542
Concrete Surb $ 2000000 216 15 6 6 21 029 071 $ 1428571 124 $ 1768340
Concrete Sidewalk $ 1000000 108 15 6 6 21 029 071 $ 714286 124 $ 884170
Excavation (Foundation Only) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 541 39 6 6 70 009 091 $ 4571429 124 $ 5658688 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 806 39 3 3 70 004 096 $ 7138371 124 $ 8836148 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 786 39 6 6 70 009 091 $ 6650514 124 $ 8232260 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 757 39 6 6 70 009 091 $ 6400000 124 $ 7922164 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 389 39 6 6 70 009 091 $ 3291429 124 $ 4074256 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 811 39 6 6 70 009 091 $ 6857143 124 $ 8488033 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 270 39 6 6 70 009 091 $ 2285714 124 $ 2829344 Elevators (1250)
Total Improvements $ 82500000 10000 $ 92500000 10000 $ 80786009 $ 100000000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14464773 1446
15-Year Property $ - 0 000 15-Year Property $ 8371547 837
39-Year Property $ 100000000 10000 39-Year Property $ 77163679 7716
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Old Was New Now Now
Asset RCN RCN Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 312 5 Considered Personal Property
Vinyl Flooring $ 468000 057 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 500 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 750 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 500 39 606 39 Gypsum (1250)
Interior Fit-Out $ 17500000 2121 $ 7458000 1250 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 750 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 750 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 750 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 750 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 250 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 7750 10000
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Office Building
5-Year 1434
15-Year 1033
39-Year 7533
Basis NPVTS Benefit
$ 100000000 $ 3329300 $003
$ 500000000 $ 16646500
$ 1000000000 $ 33293000
$ 1500000000 $ 49939500
$ 2000000000 $ 66586000
$ 2500000000 $ 83232500
$ 5000000000 $ 166465000
$ 7500000000 $ 249697500
$ 10000000000 $ 332930000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
868400
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Base Building Construction Type of Materials Unit of Measure
Excavation 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
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
$ 14338000 2467 0581238852
$ 10330000 2467 0418761148
$ 24668000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Replacement Percentage Was Was Now Now
Base Building Cost New Check Cost Year Year Note
Carpet $ 2574000 312 5
Vinyl Composition Tile $ 468000 057 5
Cabinets Base amp Wall $ 2000000 242 5 Considered Personal Property
Countertops $ 1500000 182 5 Considered Personal Property
Reception Desk $ 1000000 121 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 121 5 Considered Personal Property
Crown Molding $ 1500000 182 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 012 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 012 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 004 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 061 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 218 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 073 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 145 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 036 15 Support Site Equipment
Excavation (Foundation Only) $ 5000000 606 $ 5000000 606 39 606 39 Basement Only (1250)
Foundation (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Masonry (Concrete Block amp Mortar) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Concrete (Floor) $ 7500000 909 $ 7500000 909 39 909 39 Floor (1250)
Ceilings (Gypsum) $ 5000000 606 $ 5000000 606 39 606 39 Gypsum (1250)
Wood Plastics and Composites (Interior Fit-Out) $ 17500000 2121 $ 7458000 2121 539 904 39 Mix (1245 amp 1250)
Plumbing $ 7500000 909 $ 7274000 909 539 882 39 Plumbing (1245 amp 1250)
Heating Ventilating and Air Conditioning (HVAC) $ 7500000 909 $ 7000000 909 539 848 39 (HVAC) (1245 amp 1250)
Electrical $ 7500000 909 $ 3600000 909 539 436 39 Electrical (1245 amp 1250)
Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 909 $ 7500000 909 39 909 39 Building Only (1250)
Elevators $ 2500000 303 $ 2500000 303 39 303 39 Elevators (1250)
Total Improvements $ 82500000 10000 $ 82500000 10000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Post-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
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
5200 sf
good class C Office bldg
167 sf
MampS Section 15 p17
carpet 3432 sf $ 500 $ 493 $ 2574000
vct 1040 sf $ 300 $ 299 $ 468000
ceramic tile 728
factor 150 class c
Allocation Allocation
Pre-Cost Segregation Pre-Cost Segregation
Life Cost Percentage Life Cost Percentage
5-Year Property $ - 0 000 5-Year Property $ 14338000 1434
15-Year Property $ - 0 000 15-Year Property $ 10330000 1033
39-Year Property $ 100000000 10000 39-Year Property $ 75332000 7533
Total $ 100000000 10000 Total $ 100000000 10000
Was Was Now Now
Asset Cost Year Year Note
Carpet $ 2574000 257 5 Considered Personal Property
Vinyl Flooring $ 468000 047 5 Considered Personal Property
Cabinets Base amp Wall $ 2000000 200 5 Considered Personal Property
Countertops $ 1500000 150 5 Considered Personal Property
Reception Desk $ 1000000 100 5 Considered Personal Property
Chair Rail Trim Molding $ 1000000 100 5 Considered Personal Property
Crown Molding $ 1500000 150 5 Considered Personal Property
Sink Stainless Steel Supporting Food Service $ 95000 010 5 Support Personal Property
Mop Sink Supporting Floor Service $ 101000 010 5 Support Personal Property
Cold Water Bibb Faucet for Site Equipment $ 30000 003 15 Support Site Equipment
Split Air Conditioner Supporting Data Server Equipment $ 500000 050 5 Support Personal Property
Receptacle Duplex Supporting Personal Property $ 1800000 180 5 Support Personal Property
Light 6 Ceiling Recessed Task Non-Primary $ 600000 060 5 Support Personal Property
Transformer Oil 300 KVA Supporting Personal Property $ 1200000 120 5 Support Personal Property
Transformer Oil 300 KVA Supporting Site Equipment $ 300000 030 15 Support Site Equipment
39 $ 5000000 Excavation (Foundation Only) $ 5000000 500 39 500 39 Basement Only (1250)
39 $ 7500000 Foundation (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Masonry (Concrete Block amp Mortar) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 7500000 Concrete (Floor) $ 7500000 750 39 750 39 Floor (1250)
39 $ 7500000 Ceramic Tile Flooring $ 4458000 750 539 446 39 Mix (1245 amp 1250)
39 $ 5000000 Ceilings (Gypsum) $ 5000000 500 39 500 39 Gypsum (1250)
39 $ 12500000 Wood Plastics and Composites (Interior Fit-Out) $ 8000000 1250 539 800 39 Mix (1245 amp 1250)
39 $ 5000000 Floor Kick Wood Trim $ 2500000 500 539 250 39 Mix (1245 amp 1250)
39 $ 7500000 Plumbing $ 7274000 750 539 727 39 Plumbing (1245 amp 1250)
39 $ 7500000 Heating Ventilating and Air Conditioning (HVAC) $ 7000000 750 539 700 39 (HVAC) (1245 amp 1250)
39 $ 7500000 Electrical $ 3600000 750 539 360 39 Electrical (1245 amp 1250)
39 $ 7500000 Thermal and Moisture Protection (Roof amp Exterior Walls) $ 7500000 750 39 750 39 Building Only (1250)
39 $ 2500000 Elevators $ 2500000 250 39 250 39 Elevators (1250)
39 $ 10000000 Exterior Improvements $ 10000000 1000 1539 1000 15 Improvements (1250)
$ 100000000 Total Improvements $ 100000000 10000 10000
$ 90000000 $ 538922
Page 5: Purchase Price Allocation and Cost Segregation Studies: A
Page 6: Purchase Price Allocation and Cost Segregation Studies: A
Page 7: Purchase Price Allocation and Cost Segregation Studies: A
Page 8: Purchase Price Allocation and Cost Segregation Studies: A
Page 9: Purchase Price Allocation and Cost Segregation Studies: A
Page 10: Purchase Price Allocation and Cost Segregation Studies: A
Page 11: Purchase Price Allocation and Cost Segregation Studies: A
Page 12: Purchase Price Allocation and Cost Segregation Studies: A
Page 13: Purchase Price Allocation and Cost Segregation Studies: A
Page 14: Purchase Price Allocation and Cost Segregation Studies: A
Page 15: Purchase Price Allocation and Cost Segregation Studies: A
Page 16: Purchase Price Allocation and Cost Segregation Studies: A
Page 17: Purchase Price Allocation and Cost Segregation Studies: A
Page 18: Purchase Price Allocation and Cost Segregation Studies: A
Page 19: Purchase Price Allocation and Cost Segregation Studies: A
Page 20: Purchase Price Allocation and Cost Segregation Studies: A
Page 21: Purchase Price Allocation and Cost Segregation Studies: A
Page 22: Purchase Price Allocation and Cost Segregation Studies: A
Page 23: Purchase Price Allocation and Cost Segregation Studies: A
Page 24: Purchase Price Allocation and Cost Segregation Studies: A
Page 25: Purchase Price Allocation and Cost Segregation Studies: A
Page 26: Purchase Price Allocation and Cost Segregation Studies: A
Page 27: Purchase Price Allocation and Cost Segregation Studies: A
Page 28: Purchase Price Allocation and Cost Segregation Studies: A
Page 29: Purchase Price Allocation and Cost Segregation Studies: A
Page 30: Purchase Price Allocation and Cost Segregation Studies: A
Page 31: Purchase Price Allocation and Cost Segregation Studies: A
Page 32: Purchase Price Allocation and Cost Segregation Studies: A
Page 33: Purchase Price Allocation and Cost Segregation Studies: A
Page 34: Purchase Price Allocation and Cost Segregation Studies: A
Page 35: Purchase Price Allocation and Cost Segregation Studies: A
Page 36: Purchase Price Allocation and Cost Segregation Studies: A
Page 37: Purchase Price Allocation and Cost Segregation Studies: A
Page 38: Purchase Price Allocation and Cost Segregation Studies: A
Page 39: Purchase Price Allocation and Cost Segregation Studies: A
Page 40: Purchase Price Allocation and Cost Segregation Studies: A
Page 41: Purchase Price Allocation and Cost Segregation Studies: A
Page 42: Purchase Price Allocation and Cost Segregation Studies: A
Page 43: Purchase Price Allocation and Cost Segregation Studies: A
Page 44: Purchase Price Allocation and Cost Segregation Studies: A
Page 45: Purchase Price Allocation and Cost Segregation Studies: A
Page 46: Purchase Price Allocation and Cost Segregation Studies: A
Page 47: Purchase Price Allocation and Cost Segregation Studies: A
Page 48: Purchase Price Allocation and Cost Segregation Studies: A
Page 49: Purchase Price Allocation and Cost Segregation Studies: A
Page 50: Purchase Price Allocation and Cost Segregation Studies: A
Page 51: Purchase Price Allocation and Cost Segregation Studies: A
Page 52: Purchase Price Allocation and Cost Segregation Studies: A
Page 53: Purchase Price Allocation and Cost Segregation Studies: A
Page 54: Purchase Price Allocation and Cost Segregation Studies: A
Page 55: Purchase Price Allocation and Cost Segregation Studies: A
Page 56: Purchase Price Allocation and Cost Segregation Studies: A
Page 57: Purchase Price Allocation and Cost Segregation Studies: A
Page 58: Purchase Price Allocation and Cost Segregation Studies: A
Page 59: Purchase Price Allocation and Cost Segregation Studies: A
Page 60: Purchase Price Allocation and Cost Segregation Studies: A
Page 61: Purchase Price Allocation and Cost Segregation Studies: A
Page 62: Purchase Price Allocation and Cost Segregation Studies: A
Page 63: Purchase Price Allocation and Cost Segregation Studies: A
Page 64: Purchase Price Allocation and Cost Segregation Studies: A
Page 65: Purchase Price Allocation and Cost Segregation Studies: A
Page 66: Purchase Price Allocation and Cost Segregation Studies: A
Page 67: Purchase Price Allocation and Cost Segregation Studies: A
Page 68: Purchase Price Allocation and Cost Segregation Studies: A
Page 69: Purchase Price Allocation and Cost Segregation Studies: A
Page 70: Purchase Price Allocation and Cost Segregation Studies: A
Page 71: Purchase Price Allocation and Cost Segregation Studies: A
Page 72: Purchase Price Allocation and Cost Segregation Studies: A
Page 73: Purchase Price Allocation and Cost Segregation Studies: A
Page 74: Purchase Price Allocation and Cost Segregation Studies: A
Page 75: Purchase Price Allocation and Cost Segregation Studies: A
Page 76: Purchase Price Allocation and Cost Segregation Studies: A
Page 77: Purchase Price Allocation and Cost Segregation Studies: A
Page 78: Purchase Price Allocation and Cost Segregation Studies: A
Page 79: Purchase Price Allocation and Cost Segregation Studies: A
Page 80: Purchase Price Allocation and Cost Segregation Studies: A
Page 81: Purchase Price Allocation and Cost Segregation Studies: A
Page 82: Purchase Price Allocation and Cost Segregation Studies: A
Page 83: Purchase Price Allocation and Cost Segregation Studies: A
Page 84: Purchase Price Allocation and Cost Segregation Studies: A
Page 85: Purchase Price Allocation and Cost Segregation Studies: A
Page 86: Purchase Price Allocation and Cost Segregation Studies: A
Page 87: Purchase Price Allocation and Cost Segregation Studies: A
Page 88: Purchase Price Allocation and Cost Segregation Studies: A
Page 89: Purchase Price Allocation and Cost Segregation Studies: A
Page 90: Purchase Price Allocation and Cost Segregation Studies: A
Page 91: Purchase Price Allocation and Cost Segregation Studies: A
Page 92: Purchase Price Allocation and Cost Segregation Studies: A
Page 93: Purchase Price Allocation and Cost Segregation Studies: A
Page 94: Purchase Price Allocation and Cost Segregation Studies: A
Page 95: Purchase Price Allocation and Cost Segregation Studies: A
Page 96: Purchase Price Allocation and Cost Segregation Studies: A
Page 97: Purchase Price Allocation and Cost Segregation Studies: A
Page 98: Purchase Price Allocation and Cost Segregation Studies: A
Page 99: Purchase Price Allocation and Cost Segregation Studies: A
Page 100: Purchase Price Allocation and Cost Segregation Studies: A
Page 101: Purchase Price Allocation and Cost Segregation Studies: A
Page 102: Purchase Price Allocation and Cost Segregation Studies: A
Page 103: Purchase Price Allocation and Cost Segregation Studies: A
Page 104: Purchase Price Allocation and Cost Segregation Studies: A
Page 105: Purchase Price Allocation and Cost Segregation Studies: A
Page 106: Purchase Price Allocation and Cost Segregation Studies: A
Page 107: Purchase Price Allocation and Cost Segregation Studies: A
Page 108: Purchase Price Allocation and Cost Segregation Studies: A
Page 109: Purchase Price Allocation and Cost Segregation Studies: A
Page 110: Purchase Price Allocation and Cost Segregation Studies: A
Page 111: Purchase Price Allocation and Cost Segregation Studies: A
Page 112: Purchase Price Allocation and Cost Segregation Studies: A
Page 113: Purchase Price Allocation and Cost Segregation Studies: A
Page 114: Purchase Price Allocation and Cost Segregation Studies: A
Page 115: Purchase Price Allocation and Cost Segregation Studies: A
Page 116: Purchase Price Allocation and Cost Segregation Studies: A
Page 117: Purchase Price Allocation and Cost Segregation Studies: A
Page 118: Purchase Price Allocation and Cost Segregation Studies: A
Page 119: Purchase Price Allocation and Cost Segregation Studies: A
Page 120: Purchase Price Allocation and Cost Segregation Studies: A
Page 121: Purchase Price Allocation and Cost Segregation Studies: A
Page 122: Purchase Price Allocation and Cost Segregation Studies: A
Page 123: Purchase Price Allocation and Cost Segregation Studies: A
Page 124: Purchase Price Allocation and Cost Segregation Studies: A
Page 125: Purchase Price Allocation and Cost Segregation Studies: A
Page 126: Purchase Price Allocation and Cost Segregation Studies: A
Page 127: Purchase Price Allocation and Cost Segregation Studies: A
Page 128: Purchase Price Allocation and Cost Segregation Studies: A
Page 129: Purchase Price Allocation and Cost Segregation Studies: A
Page 130: Purchase Price Allocation and Cost Segregation Studies: A
Page 131: Purchase Price Allocation and Cost Segregation Studies: A
Page 132: Purchase Price Allocation and Cost Segregation Studies: A
Page 133: Purchase Price Allocation and Cost Segregation Studies: A
Page 134: Purchase Price Allocation and Cost Segregation Studies: A
Page 135: Purchase Price Allocation and Cost Segregation Studies: A
Page 136: Purchase Price Allocation and Cost Segregation Studies: A
Page 137: Purchase Price Allocation and Cost Segregation Studies: A
Page 138: Purchase Price Allocation and Cost Segregation Studies: A
Page 139: Purchase Price Allocation and Cost Segregation Studies: A
Page 140: Purchase Price Allocation and Cost Segregation Studies: A
Page 141: Purchase Price Allocation and Cost Segregation Studies: A
Page 142: Purchase Price Allocation and Cost Segregation Studies: A
Page 143: Purchase Price Allocation and Cost Segregation Studies: A
Page 144: Purchase Price Allocation and Cost Segregation Studies: A
Page 145: Purchase Price Allocation and Cost Segregation Studies: A
Page 146: Purchase Price Allocation and Cost Segregation Studies: A
Page 147: Purchase Price Allocation and Cost Segregation Studies: A
Page 148: Purchase Price Allocation and Cost Segregation Studies: A
Page 149: Purchase Price Allocation and Cost Segregation Studies: A
Page 150: Purchase Price Allocation and Cost Segregation Studies: A
Page 151: Purchase Price Allocation and Cost Segregation Studies: A
Page 152: Purchase Price Allocation and Cost Segregation Studies: A
Page 153: Purchase Price Allocation and Cost Segregation Studies: A
Page 154: Purchase Price Allocation and Cost Segregation Studies: A
Page 155: Purchase Price Allocation and Cost Segregation Studies: A
Page 156: Purchase Price Allocation and Cost Segregation Studies: A
Page 157: Purchase Price Allocation and Cost Segregation Studies: A
Page 158: Purchase Price Allocation and Cost Segregation Studies: A
Page 159: Purchase Price Allocation and Cost Segregation Studies: A
Page 160: Purchase Price Allocation and Cost Segregation Studies: A
Page 161: Purchase Price Allocation and Cost Segregation Studies: A