Estate of Artemus D. Davis, Deceased, Robert D. Davis, Personal Representative - Page 14

                                       - 14 -                                         
               For convenience, the following chart (chart) shows the                 
          respective positions of the experts6 and the parties on brief with          
          respect to the net asset value of ADDI&C on the valuation date and          
          the discounts or adjustments that each believes should be applied           
          to such value in order to arrive at the fair market value on that           
          date of each of the two 25-share blocks of ADDI&C stock in                  
          question:7                                                                  















          6  The respective positions of the experts that are shown in the            
          chart reflect the agreement of the parties as to the fair market            
          value of each of ADDI&C's assets and the aggregate amount of its            
          liabilities as of the valuation date without taking into account            
          any type of discount or adjustment attributable to blockage                 
          and/or SEC rule 144, lack of a controlling interest, lack of                
          marketability, or ADDI&C's built-in capital gains tax.  However,            
          those positions do not reflect the agreement of the parties at              
          trial that the applicable minority discount should be 15 percent.           
          Despite that agreement, the respective dollar amounts of a 15-              
          percent minority discount urged on brief by petitioner and by               
          respondent differ.  That is because of the differences between              
          them as to whether a blockage and/or SEC rule 144 discount and a            
          discount or adjustment attributable to ADDI&C's built-in capital            
          gains tax should be taken into account in arriving at ADDI&C's              
          net asset value on the valuation date.                                      
          7  All dollar amounts in the chart are rounded to the nearest               
          dollar.                                                                     



Page:  Previous  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  Next

Last modified: May 25, 2011