Inflation Rate 4%
Timber Growth 10%
Rate
Capital Gains 34%
Tax Rate
Discount Rate 20%
TIMBER GROWTH YEAR-END TIMBER CUTTING
Beginning Fair Market Adjusted Purchased Annual Year-End Units Basis Basis Built-in Capital
Value Gains Gains
Year Timber Total Per Basis Built-in Growth Timber Cut Per Allocat Recognized Tax
Units Unit Gain Units Unit ed
1 100,000 $6,000,0$60.00 $217,85$5,782,1510,000 110,000 10,000 $1.98 $19,805 $580,195 $197,266
00 0 0
2 100,000 6,240,00 62.40 198,045 5,201,955 10,000 110,000 10,000 1.80 18,004 605,996 206,039
0
3 100,000 6,489,60 64.90 180,041 4,595,959 10,000 110,000 10,000 1.64 16,367 632,593 215,081
0
4 100,000 6,749,18 67.49 163,674 3,963,366 10,000 110,000 10,000 1.49 14,879 660,039 224,413
4
5 100,000 7,019,15 70.19 148,794 3,303,327 10,000 110,000 10,000 1.35 13,527 688,388 234,052
1
6 100,000 7,299,91 73.00 135,268 2,614,939 10,000 110,000 10,000 1.23 12,297 717,695 244,016
7
7 100,000 7,591,91 75.92 122,971 1,897,244 10,000 110,000 10,000 1.12 11,179 748,012 254,324
4
Page: Previous 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 NextLast modified: May 25, 2011