| Group | Value per acre | Total value |
| (1) 559.48 acres of conservation easement property | $100,000 | $55,950,000 |
| (2) 1,601.23 acres developable | 20,000 | 32,000,000 |
| (3) 693.7 acres undevelopable | 1,000 | 690,000 |
| (4) 26.55 acres commercial | 190,000 | 5,040,000 |
| Value per acre | Number of acres | Total value = value per acre x number of acres | |
| First calculation | $70,000 | 10 | $700,000 |
| Second calculation | 350,000 | 2 | 700,000 |
| Value per acre | Number of acres | Total value = value per acre x number of acres | |
| Veal's calculation | $1,000 | 557.48 | $560,000 |
| Veal's calculation if the number of acres is corrected | 1,000 | 549.48 | 550,000 |
| Description of land | Acres | Value before easement | Value after easement | |||
| Land subject to easement excluding building areas (actual acreage 547.48) | 557.48 | (1) | 560,000 | |||
| Land subject to easement building areas only (actual acreage 10 acres) | 2.00 | (1) | 700,000 | |||
| Total land subject to easement | 559.48 | $55,950,000 | 1,260,000 | |||
| Developable land outside easement | 1,601.23 | 32,000,000 | 32,000,000 | |||
| Undevelopable land outside easement | 693.70 | 690,000 | 690,000 | |||
| Commercial land outside easement | 26.55 | 5,040,000 | 5,040,000 | |||
| Total Pine Mountain property when 2005 easement was donated, including land subject to easement and land outside easement | 2,880.96 | 93,680,000 | 38,990,000 | |||
| Not separately valued | ||||||
No Conservation Easement Deduction Without Deed in Perpetuity