Estate of Wayne C. Bongard, Deceased, James A. Bernards, Personal Representative - Page 79

                                        - 62 -                                        
          decedent’s 287,620 WCB Holdings class A membership units and                
          4,621,166 WCB Holdings class B membership units.                            
               The stipulation provides that the value of decedent’s WCB              
          Holdings class A membership units is equal to $32.24 less the               
          stipulated discounts for lack of control and lack of                        
          marketability, multiplied by 287,620 (the total number of class A           
          governance and financial membership units decedent owned on the             
          alternate valuation date).  As such, the value of decedent’s WCB            
          Holdings class A membership units was $6,655,527, as calculated             
          below.                                                                      
          [{$32.24 - ($32.24 x .13)} - {($32.24 - ($32.24 x .13)) x .175}]=           
          $23.14 x 287,620 = $6,655,527                                               
               We read the stipulation to further provide the WCB Holdings            
          class B membership units an additional 5-percent lack-of-voting-            
          rights discount.  Given the stipulation and our holdings herein,            
          we find that the value of decedent’s WCB Holdings class B                   
          membership units on the alternate valuation date was                        
          $101,573,229,13 as calculated below.                                        
          [$23.14 - ($23.14 x .05)]= $21.98 x 4,621,166 = $101,573,229                







               13We note that decedent’s estate may be entitled to a                  
          deduction under sec. 2056 for his inter vivos gift of WCB                   
          Holdings class B membership units to Cynthia Bongard that was               
          pulled back into his gross estate under sec. 2035(a).                       




Page:  Previous  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  Next

Last modified: May 25, 2011