Estate of Juanita F. Sirmans, Deceased Dan L. Sirmans, Executor - Page 19

                                       - 19 -                                         


             BAAS Appraisal                                                           
                  The BAAS appraisal valued the decedent's 56.5 acre                  
             parcel of land using the comparable sales method.                        
             According to the appraisal, the following land sales were                
             comparable to the decedent's 56.5 acre parcel:                           


                                                                                     
                         Environ-Comparable     Date                                  
                                    mentally                                          
             Sale         of Sale   Sale Price    Acres   Price/Acre Protected        
             1           Aug. 19891 $1,446,783  101.137   $14,325    40%              
                         arguably   --          120.3792  12,056     --               
             2           Jan. 19893 826,700     61.400    13,464     35               
                                    909,300     61.400   14,809      35               
             3           Aug. 1988  8,300,000   577.800   14,365     30               
             4           May  1988  11,146,000  648.820   17,179     35               
             5           Jan. 19881 2,975,000   162.700   18,285     25               
             6           Dec. 1986  1,300,000   89.500    14,525     06               
             A           Dec. 19894 240,000     5.500     --         --               
                                    240,000     1.010     --         --               

             1This transaction was included as a comparable sale in both the BAAS     
             appraisal and the Fishback appraisal, discussed below.                   
             2This parcel of property contained approximately 120.379 acres of which  
             approximately 20 acres was reserved for a school and park.  The appraisal
             calculated the price per acre based upon the gross acreage, 120.379 acres,
             and the price per acre based upon the net acreage, 101.137 acres.        
             3The first purchaser of this property in January 1989 exercised an option
             to purchase it for $826,700 before reselling the property for $909,300.  
             4This transaction involved a land swap between the developers of the     
             Citrus Park Mall and the Tampa Electric Co.                              

                  The BAAS appraisal concludes that as of June 18, 1990,              
             the value of the decedent's property was $14,000 per acre                
             or $791,000 (56.5 acres times $14,000)  In arriving at that              








Page:  Previous  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  Next

Last modified: May 25, 2011