Tree Farm Typical Financial Return

Tree Farm
Typical Financial Return
35 years to Final Harvest
$2,100 an acre
1% Annual Land Appreciation

Inputs Tons Pulp ChipNSaw SawTimber $ Thinning #1 251 30 100% 8.35 0% 17.06 0% 23.99 $ Thinning #2 438 30 40% 8.35 45% 17.06 15% 23.99 $ Final Harvest 1,914 85 5% 8.35 10% 17.06 85% 23.99

Input Results Purchase Price 2,100 A Ld Apprec  1.0% IRR 2.60%

Timber Per Timber Taxes Insurance Other Cash Flow Acre 0 2018 0        (2,100)     2,100 1 2019 -200       (3)               (1)           (1)            (205)     2,121 2 2020 0       (3)               (1)           (1)                (5)     2,142 3 2021 0       (3)               (1)           (1)                (5)     2,164 4 2022 0       (3)               (1)           (1)                (5)     2,185 5 2023 0       (3)               (1)           (1)                (5)     2,207 6 2024 0       (3)               (1)           (1)                (5)     2,229 7 2025 0       (3)               (1)           (1)                (5)     2,251 8 2026 0       (3)               (1)           (1)                (5)     2,274 9 2027 0       (3)               (1)           (1)                (5)     2,297 10 2028 0       (3)               (1)           (1)                (5)     2,320 11 2029 0       (3)               (1)           (1)                (5)     2,343 12 2030 0       (3)               (1)           (1)                (5)     2,366 13 2031 0       (3)               (1)           (1)                (5)     2,390 14 2032 0       (3)               (1)           (1)                (5)     2,414 15 2033 251       (3)               (1)           (1)              246     2,438 16 2034 0       (3)               (1)           (1)                (5)     2,462 17 2035 0       (3)               (1)           (1)                (5)     2,487 18 2036 0       (3)               (1)           (1)                (5)     2,512 19 2037 0       (3)               (1)           (1)                (5)     2,537 20 2038 0       (3)               (1)           (1)                (5)     2,562 21 2039 0       (3)               (1)           (1)                (5)     2,588 22 2040 438       (3)               (1)           (1)              433     2,614 23 2041 0       (3)               (1)           (1)                (5)     2,640 24 2042 0       (3)               (1)           (1)                (5)     2,666 25 2043 0       (3)               (1)           (1)                (5)     2,693 26 2044 0       (3)               (1)           (1)                (5)     2,720 27 2045 0       (3)               (1)           (1)                (5)     2,747 28 2046 0       (3)               (1)           (1)                (5)     2,775 29 2047 0       (3)               (1)           (1)                (5)     2,802 30 2048 0       (3)               (1)           (1)                (5)     2,830 31 2049 0       (3)               (1)           (1)                (5)     2,859 32 2050 0       (3)               (1)           (1)                (5)     2,887 33 2051 0       (3)               (1)           (1)                (5)     2,916 34 2052 0       (3)               (1)           (1)                (5)     2,945 35 2053 1914       (3)               (1)           (1)          4,884     2,975