Commercial Cost Segregation & Section 179 Tax Shield Solver

Model accelerated 5-year and 15-year property reclassification, Section 179 expensing ($1,220,000 cap), and Year 1 income tax offsets.

Acquisition & Tax Parameters

Commercial Asset Purchase Price ($)

Land Value Allocation (%)

5-Yr Personal Property Reclass (%)

15-Yr Land Improvement Reclass (%)

Bonus Depreciation Rate (%)

Marginal Income Tax Bracket (%)

HIGH CASH RETENTION

Year 1 Total Tax Depreciation

$124,310

Direct Cash Tax Savings

+$45,995

Accelerated Cost Segregation Tax Alpha

+$38,200 Extra Cash

Additional Year 1 liquidity compared to standard 39-year straight-line depreciation.