Attached are the preliminary development cost estimates for your portion of the Raspberry Ridge subdivision. Where costs are shared of the King's Deer group, I have assigned 40% to you and 60% to King's Deer based upon each owner[']s lot numbers. Other [*7] costs such as roads, drainage and utilities are based uponconstruction units associated with the development of your specific 40 acres. In addition, I have included one half of the costs involved in extending Red Rock Ranch Road through the Nevins' parcel to your parcel.
To look at profit potentials, I have utilized a $250,000 average lot sales price. Given the current market, this may or may not be a realistic number and will probably depend more upon how quickly you want to sell your lots.
| Costs | Nevins (19.5 lots) | Schmidt (13.5 lots) | Combined (33 lots) |
| _____________________________________________________________________ | |||
| Development costs | $862,045 | $353,339 | $1,215,383 |
| Development costs per lot | 44,207 | 26,173 | 36,830 |
Section 1.170A-14(h)(3)(i), Income Tax Regs., states in relevant part:
The value of the contribution under section 170 in the case of a charitable contribution of a perpetual conservation restriction is the fair market value of the perpetual conservation restriction at the time of the contribution. See § 1.170A-7(c). If there is a substantial record of sales of easements comparable to the donated easement (such as purchases pursuant to a governmental program), the fair market value of the donated easement is based on the sales prices of such comparable easements. If no substantial record of market-place sales is available to use as a meaningful or valid comparison, as a general rule (but not necessarily in all cases) the fair market value of a perpetual conservation restriction is equal to the difference between the fair market value of the property it encumbers before the granting of the restriction and the fair market value of the encumbered property after the granting of the restriction. * * *
the fair market value of the property before contribution of the conservation restriction must take into account not only the current use of the property but also an objective assessment of how immediate or remote the likelihood is that the property, absent the restriction, would in fact be developed, as well as any effect from zoning, conservation, or historic preservation laws that already restrict the property's potential highest and best use. * * *
| Property | Date | Selling price | Acres | Price per acre | Adjusted price per acre |
| ______________________________________________________________________________ | |||||
| Subject property | 5/00 | $525,000 | 40.00 | $13,125 | $15,094 |
| Adjacent property | 11/03 | 1,250,000 | 67.90 | 18,409 | 18,409 |
| Black Forest 1 | 5/01 | 805,000 | 81.80 | 9,841 | 10,825 |
| Black Forest 2 | 4/04 | 560,000 | 44.35 | 12,627 | 12,627 |
| Colonial Park Drive | Embassy Court | High Forest Road | Willow Stone Height | Stratton Woods View | |
| ______________________________________________________________________________ | |||||
| Sale price | $210,000 | $225,000 | $295,000 | $360,000 | $480,000 |
| Sale date | 3/22/02 | 5/28/03 | 3/31/03 | 5/15/02 | 4/15/03 |
| Adjustments | |||||
| Location | .00 | .00 | .10 | (.10) | (.10) |
| Density | .00 | .00 | .00 | .05 | .00 |
| Topography | .10 | .10 | .10 | .00 | .00 |
| View | .30 | .20 | .10 | .10 | .10 |
| Gated community | .00 | .00 | (.20) | (.20) | (.20) |
| Total adjustments | .40 | .30 | .10 | (.15) | (.20) |
| Indicated value | $294,000 | $292,500 | $324,500 | $306,000 | $384,000 |
| No. of sales | Low price | High price | Mean price | |
| _____________________________________________________________________ | ||||
| Forest View 3 | 11 | $154,000 | $160,000 | $156,545 |
| Wissler | 12 | 122,500 | 156,000 | 141,269 |
| Kings Deer | 24 | 95,0001 | 200,000 | 139,978 |
| Bent Tree | 11 | 108,000 | 250,000 | 159,091 |
| Tall Pines | 5 | 145,500 | 180,000 | 177,500 |
| _____________________________________________________________________ | ||||
| FOOTNOTE TO TABLE 1 Mr. Fellows' report erroneously states that the low price for the Kings Deer subdivision was $170,000. However, an addendum to his report contains a table that shows that the lowest lot sale price for the Kings Deer subdivision was $95,000. END OF FOOTNOTE TO TABLE | ||||
[Mr. Park] gives significant weight to views and trees. I agree that these are significant amenities. However, both are highly subjective.
[*39] There is a difference between city views and views of Pike's Peak. There are differences between Colorado Springs city views and Monument city views. Again, the issue is subjective.
During my inspection of subject property, I noted several locations that offer excellent views of the Monument area. I also noted interior and westerly lots that had ordinary views. Also, tree cover is not uniform over the property.
| Forest View 3 | Wissler | Kings Deer | Bent Tree | Tall Pines | |
| ______________________________________________________________________________ | |||||
| No. of sales | 11.01 | 12.0 | 24.0 | 11.0 | 5.0 |
| Annual avg. no. of sales | 5.51 | 6.0 | 12.0 | 5.5 | 2.5 |
| ______________________________________________________________________________ | |||||
| FOOTNOTE TO TABLE 1 Respondent concedes that Forest View 3 in fact had 13 sales during 2002 and 2003. However, respondent contends that this error does not materially affect Mr. Fellows' conclusions. END OF FOOTNOTE TO TABLE | |||||
| No. of lots sold | First sale | Last sale | No. of months | |
| _____________________________________________________________________ | ||||
| Forest View 31 | 11 | 8/14/2002 | 12/31/2003 | 16 |
| Wissler | 12 | 8/15/2002 | 9/12/2003 | 13 |
| Kings Deer | 24 | 7/11/2002 | 11/12/2003 | 16 |
| Bent Tree | 11 | 10/15/2002 | 12/29/2003 | 14 |
| Tall Pines | 5 | 9/3/2002 | 7/23/2003 | 10 |
| _____________________________________________________________________ | ||||
| FOOTNOTE TO TABLE 1 As discussed later in this paragraph, the sales data with respect to Forest View 3 is inconsistent with other evidence in the record, including copies of patents for each of the lots in Forest View 3. Mr. Fellows testified that he was unaware of the patents when he prepared his report and instead relied on other data. END OF FOOTNOTE TO TABLE | ||||
| Year 1 | Year 2 | Year 3 | |
| _____________________________________________________________________ | |||
| Lot sale price1 | $226,504 | $240,094 | $254,500 |
| Lot sales | -0- | 6.5 | 6.5 |
| Gross sales | -0- | 1,560,611 | 1,654,250 |
| Marketing costs (10%) | -0- | 156,061 | 165,425 |
| Development costs | 580,416 | -0- | -0- |
| Net | (580,416) | 1,404,550 | 1,488,825 |
| Present value factor (PVF)2 | 0.905357 | 0.742096 | 0.608276 |
| Discounted value | (525,484) | 1,042,312 | 905,617 |
| _____________________________________________________________________ | |||
| FOOTNOTES TO TABLE 1 We estimated that the finished lot sale price as of the conservation easement grant date would have been $220,000. See supra part VI.B.2.c. The parties stipulated that the lot sale price appreciation rate is 6% per annum. See supra part VI.B.3. Because we adopt a midyear convention, the lot sale price is $220,000 * 1.06n - 1/2 where n is the year. 2 A PVF is used to calculate the present value of each dollar received or expended in the future. In general, PVF = 1 / (1 + r)n where r is the discount rate and n is the year. The parties stipulated that the appropriate discount rate is 22% per annum. See supra part VI.B.8. Because we adopt a midyear convention,PVF = 1 / (1 + 0.22)n - 1/2. END OF FOOTNOTES TO TABLE | |||
| Hardy Road | Crowfoot Springs Road | East Jones Road | Goodson Road | |
| ______________________________________________________________________________ | ||||
| Sale price | $300,000 | $300,000 | $335,000 | $320,000 |
| Sale date | 5/30/03 | 4/29/03 | 2/28/03 | 3/15/02 |
| Acres | 40.00 | 42.87 | 52.84 | 40.00 |
| Sale price per acre | $7,500 | $7,000 | $6,300 | $8,000 |
| Adjustments | ||||
| Location | .10 | .10 | .20 | .00 |
| Access/visibility | .10 | .10 | .10 | .00 |
| Topography/view | .30 | .30 | .30 | .30 |
| Total adjustments | .50 | .50 | .60 | .30 |
| Indicated value per acre | $11,250 | $10,500 | $10,080 | $10,400 |
is a small mammal approximately 9-inches in length with large hind feet adapted for jumping, a long bicolor tail (which accounts for 60% of its length), and a distinct dark stripe down the middle of its back, bordered on either side by gray to orange-brown fur. This largely nocturnal mouse lives primarily in heavily vegetated, shrub dominated riparian (streamside) habitats and immediately adjacent upland habitats along the foothills of southeastern Wyoming south to Colorado Springs along the eastern edge of the Front Range of Colorado. * * *
| No. of sales | Low price | High price | Mean price | |
| _____________________________________________________________________ | ||||
| High Forest Ranch | 17 | $155,000 | $320,000 | $223,700 |
[t]he penalty for a substantial or gross valuation misstatement applies to any portion of an underpayment for a year to which a loss, deduction or credit is carried that is attributable to a substantial or gross valuation misstatement for the year in which the carryback or carryover of the loss, deduction or credit arises (the "loss or credit year"), provided that the applicable dollar limitation set forth in section 6662(e)(2) is satisfied in the carryback or carryover year.
Executor Liable for Estate Tax
Bitcoin Property Charitable Gifts
Section 67 Limitations on Estates or Trusts