| Estate's expert's calculations in exhibit 10 of his report | As adjusted by Tax Court (first opinion) | As adjusted by Tax Court (on remand) | |
| Normalized pretax income | $6,120,000 | $6,120,000 | $6,120,000 |
| Normalized net income (normalized pretax income reduced 25% by estate's expert for income tax) | 4,590,000 | 6,120,000 | 6,120,000 |
| Total adjustments to estimated cashflows | -30,000 | -30,000 | -30,000 |
| Normalized net cashflows | 4,560,000 | 6,090,000 | 6,090,000 |
| Projected normalized net cashflows (normalized net cashflows increased by long-term growth rate of 4%) | 4,743,000 | 6,333,600 | 6,333,600 |
| Direct capitalization rate | 14% | 12.25% | 14% |
| Total equity value on a marketable, noncontrolling ownership interest basis (estate's expert's estimate is rounded) | 33,800,000 | 51,702,857 | 45,240,000 |
| Methods and adjustments | Reilly (estate's expert) | Thomson (IRS's expert) | Tax Court (first opinion) | Tax Court (opinion on remand) |
| Asset-accumulation method | 10% x $51,100,000 | --- | --- | --- |
| Cashflow method | 30% x $33,800,000 | 20% x $65,760,000 | 75% x $51,702,857 | 100% x $45,240,000 |
| Capitalization-of- distributions method | 30% x $52,100,000 | --- | --- | --- |
| Price-of-shares-of- other-companies method | 30% x $59,100,000 | 20% x $99,550,000 | --- | --- |
| Asset method | --- | 60% x $150,680,000 | 25% x $150,680,000 | 0% x $150,680,000 |
| Total | $48,610,000 | $123,470,000 | $76,447,143 | $45,240,000 |
| Discount for lack of marketability | 35% | 25% | 25% (applied to value from cash-flow method only, for a weighted discount of $9,694,286) | 25% (or $11,310,000) |
| Discount for lack of control | 0% | 12% | 0% | 0% |
| Total after discounts | $31,597,000 | $81,490,200 | $66,752,857 | $33,930,000 |
| x 41.128% | $12,995,000 | $33,515,000 | $27,454,115 | $13,954,730 |
Estate Request for Counterclaim Denied
Conservation Easement Deduction Denied Due to Mortgages
Extinguishment Ratio Precludes Tax Deduction
Improper Caregiver Payments Taxable
Final Regs on Private Foundation Program-Related Investments