EFTA00624944Set 9
2012-11-2953p13,625w
assumes the timber supply agreement will have a blended pine sawtimber price of $28.00/ton for the first two years followed by a gradual
increase to a long term trend ... Inflation
Based on 51,895/acre Purchase Price
As of November 13, 2009
with $28.00/ton
Pine Savetimber
Supply with Four-Year
Agreement average Pine
Price Saswtimber Price
Using exit discount ... Anthony Timberlands Model Sensitivity for SWF2
Based on $1,895/acre Purchase Price with $28.00/ton Pine Sawtimber Supply Agreement Price
Using 5.0% Exit Discount Rate to determine terminal land value
https://www.justice.gov/epstein/files/DataSet%209/EFTA00624944.pdf
EFTA01180373Set 9
11p5,878w
nmcno ..4mpx.0,,,0,04, Jo", ,, tht brow Oak.. frente, HASD. SIX P.ad/ton U$or0ln Oast A CO 'two:agate ogSpa COW &Of, 4.3(.3 f • 0.statfe.
idneep on14
https://www.justice.gov/epstein/files/DataSet%209/EFTA01180373.pdf
EFTA02685321Set 11
42p10,185w
SKIMS
That 11420vit-maWest B2,022,414
Total Tolow-Ths-Llno $7.4121a
Total /ton Rol Bolow-1364-11444 $4.1114,421
Grand Total 0.644,505
ANaltrxel2 2 10 &died
EFTA
https://www.justice.gov/epstein/files/DataSet%2011/EFTA02685321.pdf
EFTA01146699Set 9
11p5,878w
nmcno ..4mpx.0,,,0,04, Jo", ,, tht brow Oak.. frente, HASD. SIX P.ad/ton U$or0ln Oast A CO 'two:agate ogSpa COW &Of, 4.3(.3 f • 0.statfe.
idneep on14
https://www.justice.gov/epstein/files/DataSet%209/EFTA01146699.pdf