Gow v. Commissioner

2000 T.C. Memo. 93, 79 T.C.M. 1680, 2000 Tax Ct. Memo LEXIS 108
United States Tax Court·Decided March 20, 2000·No. No. 25651-96·Unpublished·Cited by 1 cases

Opinion

ROBERT T. AND KAY F. GOW, Petitioners v. COMMISSIONER OF INTERNAL REVENUE, Respondent
Gow v. Commissioner
No. 25651-96
United States Tax Court
T.C. Memo 2000-93; 2000 Tax Ct. Memo LEXIS 108; 79 T.C.M. (CCH) 1680;
March 20, 2000, Filed

*108 Decision will be entered under Rule 155.

               APPENDIX A

         COMPARISON OF EXPERTS' VALUATION OF

         WILLIAMSBURG VACATIONS, INC. STOCK

            AS OF FEBRUARY 16, 1989

VALUATION OF POWHATAN ASSOCIATES

                   Petitioners'    Respondent's

                     Expert       Experts

                     ______       _______

"Pre-tax" value of Powhatan      $ 18,817,787    $ 32,866,718

"Post-tax" value of Powhatan       11,704,663

Pro-rata value of

  Fair market value of Powhatan

                   Petitioners'    Respondent's

                     Expert       Experts

                     ______       _______

Shareholders' equity, 12/31/88      $ 840,100      $ 840,086

Estimated earnings to 2/16/89  *109       359,324

Fair market value of Powhatan       2,321,690      9,367,015

Fair market value of development

fee income                 697,000      1,596,262

FMV promissory note from shareholder     19,223

Land held for investment           10,000       10,000

Other changes to assets                    22,127

Cost basis of Powhatan joint venture    (369,400)      (369,421)

Book amount of promissory note       (192,230)

Land held for investment at cost      (357,000)      (357,000)

Tax adjustment                       (4,228,419)

Other changes to liabilities                   207

                    _________      __________

                    3,328,707      6,880,857

Contingency discount         15%   (499,306)       ---

                     _________     _________

*110   Fair market value of Williamsburg

    Vacations, Inc.          2,829,401      6,880,857

                    =========      =========

VALUATION OF THE SHAREHOLDINGS

                   Petitioners'    Respondent's

                     Expert       Experts

                     ______       _______

Per share pro-rata value          $ 1,529       $ 3,719

Pro-rata value of 800 shares       1,223,525      2,975,506

Discount for lack of control     20%   (244,705)   20%   (595,101)

Discount for lack of

  marketability           30%   (293,646)   10%   (238,040)

                     ________      __________

  Fair market value of 800

   shares in WVI             685,174      2,142,364

                     =======      =========

 *111  Rounded                 685,000

                     =======

  Per share                856.25        2,678

                      ======        =====

               APPENDIX B

         COMPARISON OF EXPERTS' VALUATION OF

         WILLIAMSBURG VACATIONS, INC. STOCK

            AS OF FEBRUARY 15, 1990

VALUATION OF POWHATAN ASSOCIATES

                   Petitioners'    Respondent's

                     Expert       Experts

                     ______       _______

"Pre-tax" value of Powhatan      $ 22,456,921    $ 35,001,760

"Post-tax" value of Powhatan       13,968,205

Pro-rata value of

  Fair market value of Powhatan

VALUATION OF WVI

                   Petitioners'    Respondent's

*112                      Expert      Experts  n

Shareholders' equity, 12/31/89     $ 1,189,400     $ 1,189,397

Estimated earnings to 2/15/90        348,794

Fair market value of Powhatan       2,770,320      9,975,502

Fair market value of development

fee income                 799,000      1,557,915

FMV promissory note from shareholder     19,223

Land held for investment           10,000        10,000

Other changes to assets                     22,126

Cost basis of Powhatan joint venture    (546,560)      (546,556)

Book amount of promissory note       (192,230)

Land held for investment at cost      (357,000)      (357,000)

Tax adjustment                       (4,391,591)

Other changes to liabilities                  (12,881)

                    __________     ___________

              *113       4,040,947      7,466,912

Contingency discount         15%   (606,142)        ---

                    __________     ___________

  Fair market value of Williamsburg

    Vacations, Inc.          3,434,805       7,466,912

                    =========       =========

VALUATION OF THE SHAREHOLDINGS

                    Petitioners'    Respondent's

                     Expert       Experts

                     ______       _______

Per share pro-rata value          $ 1,527       $ 3,319

Pro-rata value of 400 shares        610,632      1,327,451

Discount for lack of control     30%  (183,190)   50%   (663,725)

Discount for lack of

  marketability           30%  (128,233)   10%   (66,373)

                     _________ *114     __________

  Fair market value of 400

   Shares in WVI             299,210       597,353

                     =======       =======

  Rounded                 299,000

                     =======

  Per share                747.50        1,493

                      ======        =====

Free access — add to your briefcase to read the full text and ask questions with AI

Gow v. Commissioner, 2000 T.C. Memo. 93, 79 T.C.M. 1680, 2000 Tax Ct. Memo LEXIS 108 (tax 2000).

2000 T.C. Memo. 93 (Gow v. Commissioner) — published by Counsel Stack Legal Research, free access to 12M+ legal documents.

Related

Gow v. Commissioner, IRS
19 F. App'x 90 (Fourth Circuit, 2001)