Estate of Eldon L. Auker, Deceased, Kimberlee J. Auker, Independent Personal Representative - Page 29

                                       - 29 -                                         

               (2) The estate ascertained the value of the decedent's                 
          5-percent interest in Grand Pointe, Inc., by subtracting Grand              
          Pointe, Inc.'s liabilities of $2,258,664 from its adjusted asset            
          value of $2,808,192 ($3,285,942 - $477,750) to arrive at $549,528           
          and then multiplying the balance by .05 to arrive at $27,476.               
               (3) The estate reduced the $27,476 amount by the 35-percent            
          discount ascertained by Mr. Stockdale for lack of marketability             
          and lack of control and rounded the $17,859 balance up to                   
          $18,000.                                                                    
               Apartment Complexes                                                    
               (1) The estate reduced by $3,310,800 the $22,072,000                   
          aggregate value of the apartment complexes ascertained by the               
          appraisers ($8,172,000 + $9,190,000 + $4,710,000) to take into              
          account 15-percent market absorption discounts.                             
               (2) The estate added $243,697 to the adjusted value of                 
          $18,761,200 ($22,072,000 - $3,310,800) to reflect other assets              
          attributable to the apartment complexes and subtracted                      
          $16,870,944 from the resulting amount to reflect the apartment              
          complexes' total liabilities.                                               
               (3) The $2,133,953 net fair market value of the apartment              
          complexes ($19,004,897 - $16,870,944), as reported by the estate,           
          is broken down as follows:                                                  








Page:  Previous  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  Next

Last modified: May 25, 2011