Support a cause that's important to you with a charitable gift and help our organization fulfill its mission for many years and generations to come
| Estate's expert's calculations in exhibit 10 of his report | As adjusted by Tax Court (first opinion) | As adjusted by Tax Court (on remand) | |
| Normalized pretax income | $6,120,000 | $6,120,000 | $6,120,000 |
| Normalized net income (normalized pretax income reduced 25% by estate's expert for income tax) | 4,590,000 | 6,120,000 | 6,120,000 |
| Total adjustments to estimated cashflows | -30,000 | -30,000 | -30,000 |
| Normalized net cashflows | 4,560,000 | 6,090,000 | 6,090,000 |
| Projected normalized net cashflows (normalized net cashflows increased by long-term growth rate of 4%) | 4,743,000 | 6,333,600 | 6,333,600 |
| Direct capitalization rate | 14% | 12.25% | 14% |
| Total equity value on a marketable, noncontrolling ownership interest basis (estate's expert's estimate is rounded) | 33,800,000 | 51,702,857 | 45,240,000 |
| Methods and adjustments | Reilly (estate's expert) | Thomson (IRS's expert) | Tax Court (first opinion) | Tax Court (opinion on remand) |
| Asset-accumulation method | 10% x $51,100,000 | --- | --- | --- |
| Cashflow method | 30% x $33,800,000 | 20% x $65,760,000 | 75% x $51,702,857 | 100% x $45,240,000 |
| Capitalization-of- distributions method | 30% x $52,100,000 | --- | --- | --- |
| Price-of-shares-of- other-companies method | 30% x $59,100,000 | 20% x $99,550,000 | --- | --- |
| Asset method | --- | 60% x $150,680,000 | 25% x $150,680,000 | 0% x $150,680,000 |
| Total | $48,610,000 | $123,470,000 | $76,447,143 | $45,240,000 |
| Discount for lack of marketability | 35% | 25% | 25% (applied to value from cash-flow method only, for a weighted discount of $9,694,286) | 25% (or $11,310,000) |
| Discount for lack of control | 0% | 12% | 0% | 0% |
| Total after discounts | $31,597,000 | $81,490,200 | $66,752,857 | $33,930,000 |
| x 41.128% | $12,995,000 | $33,515,000 | $27,454,115 | $13,954,730 |
Estate Request for Counterclaim Denied
Conservation Easement Deduction Denied Due to Mortgages
Extinguishment Ratio Precludes Tax Deduction
Improper Caregiver Payments Taxable
Final Regs on Private Foundation Program-Related Investments
A charitable gift annuity is a great way you can make a gift to our organization and benefit. You transfer your cash or property to our organization and we promise to make fixed payments to you for life at a rate based on your age.
more© Copyright 2026 Crescendo Interactive, Inc. All Rights Reserved.
This site is informational and educational in nature. It is not offering professional tax, legal, or accounting advice. For specific advice about the effect of any planning concept on your tax or financial situation or with your estate, please consult a qualified professional advisor.
Certain Style/Design Elements: © Copyright eCatholic