| Partner | Class | Shares of Dell Stock Contributed | Partnership | |
| Units | % Owned | |||
| Tom | General | 625 | 89.16 | 0.89 |
| Kim | General | 625 | 89.16 | 0.89 |
| Tom | Limited | 34,375 | 4,903.71 | 49.04 |
| Kim | Limited | 34,375 | 4,903.71 | 49.04 |
| Trust | Limited | 100 | 14.26 | 0.14 |
| Total | 70,100 | 10,000.00 | 100.00 | |
| Partner | Class | Partnership | |
| Units | % Owned | ||
| Tom | General | 89.16 | 0.89 |
| Kim | General | 89.16 | 0.89 |
| Tom | Limited | 687.76 | 6.88 |
| Kim | Limited | 687.76 | 6.88 |
| Trust | Limited | 7,019.63 | 70.20 |
| I. Custodianship | Limited | 1,426.53 | 14.26 |
| Total | 10,000.00 | 100.00 | |
| Partner | Class | Partnership | |
| Units | % Owned | ||
| Tom | General | 89.16 | 0.62 |
| Kim | General | 89.16 | 0.62 |
| Tom | Limited | 687.76 | 4.81 |
| Kim | Limited | 687.76 | 4.81 |
| Trust | Limited | 7,019.63 | 49.10 |
| I. Custodianship | Limited | 1,430.81 | 10.01 |
| L. Custodianship | Limited | 1,430.81 | 10.01 |
| C. Custodianship | Limited | 1,430.81 | 10.01 |
| V. Custodianship | Limited | 1,430.81 | 10.01 |
| Total | 14,296.71 | 100.00 | |
| Partner | Class | Partnership | |
| Units | % Owned | ||
| Tom | General | 89.16 | 0.62 |
| Kim | General | 89.16 | 0.62 |
| Tom | Limited | 452.91 | 3.17 |
| Kim | Limited | 452.91 | 3.17 |
| Trust | Limited | 7,019.63 | 49.10 |
| I. Custodianship | Limited | 1,548.24 | 10.83 |
| L. Custodianship | Limited | 1,548.24 | 10.83 |
| C. Custodianship | Limited | 1,548.24 | 10.83 |
| V. Custodianship | Limited | 1,548.24 | 10.83 |
| Total | 14,296.73 | 100.00 | |
| Partner | Class | Partnership | |
| Units | % Owned | ||
| Tom | General | 89.16 | 0.56 |
| Kim | General | 89.16 | 0.56 |
| Tom | Limited | 1,229.08 | 7.75 |
| Kim | Limited | 1,229.08 | 7.75 |
| Trust | Limited | 7,019.63 | 44.29 |
| I. Custodianship | Limited | 1,548.24 | 9.77 |
| L. Custodianship | Limited | 1,548.24 | 9.77 |
| C. Custodianship | Limited | 1,548.24 | 9.77 |
| V. Custodianship | Limited | 1,548.24 | 9.77 |
| Total | 15,849.07 | 99.99 | |
| Partner | Class | Partnership | |
| Units | % Owned | ||
| Tom | General | 89.16 | 0.56 |
| Kim | General | 89.16 | 0.56 |
| Tom | General | 798.70 | 5.04 |
| Kim | Limited | 798.70 | 5.04 |
| Trust | Limited | 7,019.63 | 44.29 |
| I. Custodianship | Limited | 1,763.43 | 11.13 |
| L. Custodianship | Limited | 1,763.43 | 11.13 |
| C. Custodianship | Limited | 1,763.43 | 11.13 |
| V. Custodianship | Limited | 1,763.43 | 11.13 |
| Total | 15,849.07 | 100.01 | |
| Date | High | Low | Average | Closing |
| Nov. 2, 1999 | $41.19 | $40.13 | $40.660 | $41.1875 |
| Nov. 8, 1999 | 40.94 | 39.31 | 41.125 | 40.1250 |
| Jan. 4, 2000 | 49.25 | 46.50 | 47.875 | 46.6250 |
| Feb. 2, 2001 | 27.25 | 25.00 | 26.125 | 25.1875 |
| Year | Respondent's Determined Value | Reported Value | Increase |
| 1999 | $1,184,684 | $601,827 | $582,857 |
| 2000 | 78,912 | 40,000 | 38,912 |
| 2001 | 78,760 | 40,000 | 38,760 |
| Date | Percentage |
| 11/2/1999 to 11/8/1999 | -1.316 |
| 11/2/1999 to 1/4/2000 | +17.745 |
| 11/2/1999 to 2/2/2001 | -35.748 |
| Valuation expert | 1999 gift | 2000 gift | 2001 gift |
| Mr. Ingham | 14.4% | 16.3% | 10% |
| Mr. Burns | 11.2 | 13.4 | 5 |
| Valuation expert's computation | 1999 gift | 2000 gift | 2001 gift |
| Mr. Ingham: Median | 13.1% | 14.8% | 9.1% |
| Mr. Burns: Mean | 10.8 | 11.7 | 3.4 |
| Mr. Burns: Median | 12.1 | 14.8 | 3.8 |
| Mr. Burns: Interquartile mean | 11.2 | 13.4 | 5.0 |
| 1999 gift | 2000 gift | 2001 gift |
| 11.32% | 14.34% | 4.63% |
| Date of gift | ||||
| 11/8/1999 | 11/8/1999 | 1/4/2000 | 2/2/2001 | |
| f/b/o I. | in trust | in trust | in trust | |
| Net asset value | $2,812,763 | $2,812,763 | $4,798,033 | $2,902,488 |
| Gift interest | 14.265% | 70.054% | 3.285% | 5.431% |
| Pro rata portion of net asset value | 401,241 | 1,970,453 | 157,615 | 157,634 |
| Discount for lack of control (11.32, 11.32,14.34, and 4.63% respectively) | (45,420) | (223,055) | (22,602) | (7,298) |
| 355,820 | 1,747,398 | 135,013 | 150,336 | |
| Discount for lack of marketability (12.5%) | (44,478) | (218,425) | (16,877) | (18,792) |
| Fair market value | 311,343 | 1,528,973 | 118,137 | 131,544 |
| Units outstanding | 10,000 |
| Units transferred | 1,426.5334 |
| Percentage of outstanding units transferred | 14.265% |
| Petitioners' expert Mr. Ingham | Respondent's expert Mr. Burns | |||
| Total | Per unit | Total | Per unit | |
| Net asset value (NAV): 100% | $2,812,763 | 281.28 | 2,812,763 | 281.28 |
| NAV proportional to gift | $401,241 | 281.28 | 401,241 | 281.28 |
| Minority discount: | ||||
| Mr. Ingham -- 14.4% | (57,779) | (40.50) | -- | -- |
| Mr. Burns -- 11.2% | -- | -- | (44,939) | (31.50) |
| Freely traded value | 343,462 | 240.77 | 356,302 | 249.77 |
| Marketability discount: | ||||
| Mr. Ingham -- 35% | (120,212) | (84.27) | -- | -- |
| Mr. Burns -- 12.5% | -- | -- | (44,538) | (31.22) |
| Subtotal | $223,250 | 156.50 | 311,764 | 218.55 |
| Par. 9.3 discount: | ||||
| Mr. Ingham -- not separately stated | -- | -- | -- | -- |
| Mr. Burns -- 16.1% | -- | -- | (50,506) | (35.41) |
| FMV -- par. 9.3 taken into account: | $223,250 | 156.50 | 261,258 | 183.15 |
| Total discounts | $177,990 | 124.77 | 139,982 | 98.13 |
| Total discounts as percentage of NAV | 44.4% | 44.4% | 34.9% | 34.9% |
| FMV above -- par. 9.3 taken into account: | $223,250 | 156.50 | 261,258 | 183.15 |
| Mr. Ingham -- add premium | 5,581 | 3.91 | -- | -- |
| Mr. Burns -- add back 16.1% discount | -- | -- | 50,506 | 35.41 |
| FMV -- par. 9.3 disregarded: | $228,832 | 160.41 | 311,764 | 218.55 |
| Total discounts | $172,409 | 120.86 | 89,477 | 62.72 |
| Total discounts as percentage of NAV | 43.0% | 43.0% | 22.3% | 22.3% |
| Total | Per unit | |
| Freely traded value | $343,462 | 240.77 |
| Add 2.5% premium | 8,587 | 6.02 |
| Adjusted freely traded value | 352,049 | 246.79 |
| Subtract 35% marketability discount | 123,217 | 86.38 |
| FMV -- par. 9.3 disregarded | 228,832 | 160.41 |
| FMV -- par. 9.3 taken into account | 223,250 | 156.50 |
| Net increase in FMV -- par. 9.3 disregarded | 5,581 | 3.91 |
| Units outstanding | 10,000 |
| Units transferred | 7,005.367 |
| Percentage of outstanding units transferred | 70.054% |
| Petitioners' expert Mr. Ingham | Respondent's expert Mr. Burns | |||
| Total | Per unit | Total | Per unit | |
| Net asset value (NAV): 100% | $2,812,763 | 281.28 | 2,812,763 | 281.28 |
| NAV proportional to gift | $1,970,453 | 281.28 | 1,970,453 | 281.28 |
| Minority discount: | ||||
| Mr. Ingham -- 14.4% | (283,745) | (40.50) | -- | -- |
| Mr. Burns -- 11.2% | -- | -- | (220,691) | (31.50) |
| Freely traded value | 1,686,708 | 240.77 | 1,749,762 | 249.77 |
| Marketability discount: | ||||
| Mr. Ingham -- 35% | (590,348) | (84.27) | -- | -- |
| Mr. Burns -- 12.5% | -- | -- | (218,720) | (31.22) |
| Subtotal | $1,096,360 | 156.50 | 1,531,042 | 218.55 |
| Par. 9.3 discount: | ||||
| Mr. Ingham -- not separately stated | -- | -- | -- | -- |
| Mr. Burns -- 16.1% | -- | -- | (248,029) | (35.41) |
| FMV -- par. 9.3 taken into account: | $1,096,360 | 156.50 | 1,283,013 | 183.15 |
| Total discounts | $874,093 | 124.77 | 687,440 | 98.13 |
| Total discounts as percentage of NAV | 44.4% | 44.4% | 34.9% | 34.9% |
| FMV above -- par. 9.3 taken into account: | $1,096,360 | 156.50 | 1,283,013 | 183.15 |
| Mr. Ingham -- add premium | 27,409 | 3.91 | -- | -- |
| Mr. Burns -- add back 16.1% discount | -- | -- | 248,029 | 35.41 |
| FMV -- par. 9.3 disregarded: | $1,123,769 | 160.41 | 1,531,042 | 218.55 |
| Total discounts | $846,684 | 120.86 | 439,411 | 62.72 |
| Total discounts as percentage of NAV | 43.0% | 43.0% | 22.3% | 22.3% |
| Total | Per unit | |
| Freely traded value | $1,686,708 | 240.77 |
| Add 2.5% premium | 42,168 | 6.02 |
| Adjusted freely traded value | 1,728,875 | 246.79 |
| Subtract 35% marketability discount | 605,106 | 86.38 |
| FMV -- par. 9.3 disregarded | 1,123,769 | 160.41 |
| FMV -- par. 9.3 taken into account | 1,096,360 | 156.50 |
| Net increase in FMV -- par. 9.3 disregarded | 27,409 | 3.91 |
| Units outstanding | 14,296.71 |
| Units transferred | 469.704 |
| Percentage of outstanding units transferred | 3.285% |
| Petitioners' expert Mr. Ingham | Respondent's expert Mr. Burns | |||
| Total | Per unit | Total | Per unit | |
| Net asset value (NAV): 100% | $4,672,758 | 326.84 | 4,798,033 | 335.60 |
| NAV proportional to gift | $153,500 | 326.84 | 157,615 | 335.60 |
| Minority discount: | ||||
| Mr. Ingham -- 14.4% | (25,021) | (53.28) | -- | -- |
| Mr. Burns -- 11.2% | -- | -- | (21,120) | (44.97) |
| Freely traded value | 128,480 | 273.57 | 136,495 | 290.63 |
| Marketability discount: | ||||
| Mr. Ingham -- 35% | (44,968) | (95.75) | -- | -- |
| Mr. Burns -- 12.5% | -- | -- | (17,062) | (36.33) |
| Subtotal | $83,512 | 177.82 | 119,433 | 254.30 |
| Par. 9.3 discount: | ||||
| Mr. Ingham -- not separately stated | -- | -- | -- | -- |
| Mr. Burns -- 16.1% | -- | -- | (19,229) | (40.94) |
| FMV -- par. 9.3 taken into account: | $83,512 | 177.82 | 100,204 | 213.36 |
| Total discounts | $69,988 | 149.02 | 57,411 | 122.24 |
| Total discounts as percentage of NAV | 45.6% | 45.6% | 36.4% | 36.4% |
| FMV above -- par. 9.3 taken into account: | $83,512 | 177.82 | 100,204 | 213.36 |
| Mr. Ingham -- add premium | 2,088 | 4.45 | -- | -- |
| Mr. Burns -- add back 16.1% discount | -- | -- | 19,229 | 40.94 |
| FMV -- par. 9.3 disregarded: | $85,600 | 182.26 | 119,433 | 254.30 |
| Total discounts | $67,901 | 144.58 | 38,182 | 81.30 |
| Total discounts as percentage of NAV | 44.2% | 44.2% | 24.2% | 24.2% |
| Total | Per unit | |
| Freely traded value | $128,480 | 273.57 |
| Add 2.5% premium | 3,212 | 6.84 |
| Adjusted freely traded value | 131,692 | 280.41 |
| Subtract 35% marketability discount | 46,092 | 98.14 |
| FMV -- par. 9.3 disregarded | 85,600 | 182.26 |
| FMV -- par. 9.3 taken into account | 83,512 | 177.82 |
| Net increase in FMV -- par. 9.3 disregarded | 2,088 | 4.45 |
| Units outstanding | 15,849.07 |
| Units transferred | 860.7708 |
| Percentage of outstanding units transferred | 5.431% |
| Petitioners' expert Mr. Ingham | Respondent's expert Mr. Burns | |||
| Total | Per unit | Total | Per unit | |
| Net asset value (NAV): 100% | $2,798,331 | 176.56 | 2,902,488 | 183.13 |
| NAV proportional to gift | $151,977 | 176.56 | 157,634 | 183.13 |
| Minority discount: | ||||
| Mr. Ingham -- 14.4% | (15,198) | (17.66) | -- | -- |
| Mr. Burns -- 11.2% | -- | -- | (7,882) | (9.16) |
| Freely traded value | 136,779 | 158.91 | 149,752 | 173.98 |
| Marketability discount: | ||||
| Mr. Ingham -- 35% | (47,873) | (55.62) | -- | -- |
| Mr. Burns -- 12.5% | -- | -- | (18,719) | (21.75) |
| Subtotal | $88,906 | 103.29 | 131,033 | 152.23 |
| Par. 9.3 discount: | ||||
| Mr. Ingham -- not separately stated | -- | -- | -- | -- |
| Mr. Burns -- 16.1% | -- | -- | (23,193) | (26.94) |
| FMV -- par. 9.3 taken into account: | $88,906 | 103.29 | 107,840 | 125.28 |
| Total discounts | $63,070 | 73.27 | 49,793 | 57.85 |
| Total discounts as percentage of NAV | 41.5% | 41.5% | 31.6% | 31.6% |
| FMV above -- par. 9.3 taken into account: | $88,906 | 103.29 | 107,840 | 125.28 |
| Mr. Ingham -- add premium | 2,223 | 2.58 | -- | -- |
| Mr. Burns -- add back 16.1% discount | -- | -- | 23,193 | 26.94 |
| FMV -- par. 9.3 disregarded: | $91,129 | 105.87 | 131,033 | 152.23 |
| Total discounts | $60,848 | 70.69 | 26,601 | 30.90 |
| Total discounts as percentage of NAV | 40.0% | 40.0% | 16.9% | 16.9% |
| Total | Per unit | |
| Freely traded value | $136,779 | 158.91 |
| Add 2.5% premium | 3,419 | 3.97 |
| Adjusted freely traded value | 140,199 | 162.88 |
| Subtract 35% marketability discount | 49,070 | 57.01 |
| FMV -- par. 9.3 disregarded | 91,129 | 105.87 |
| FMV -- par. 9.3 taken into account | 88,906 | 103.29 |
| Net increase in FMV -- par. 9.3 disregarded | 2,223 | 2.58 |
Announcement 2008-44; 2008-20 IRB 1