SCOTIA PACIFIC CO LLC
8-K, 1999-03-22
SAWMILLS & PLANTING MILLS, GENERAL
Previous: SCOTIA PACIFIC CO LLC, 424B3, 1999-03-22
Next: CONOCO INC /DE, S-4, 1999-03-22



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

             CURRENT REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                         Date of Report: March 19, 1999


                           SCOTIA PACIFIC COMPANY LLC
             (Exact name of Registrant as Specified in its Charter)


                                    DELAWARE
                 (State or other jurisdiction of incorporation)


                                 333-63825
                            (Commission File Number)


                                 68-0414690
                  (I.R.S. Employer Identification Number)


          125 MAIN STREET                              95565
             2ND FLOOR                               (Zip Code)
            P.O. BOX 712
         SCOTIA, CALIFORNIA
       (Address of Principal
         Executive Offices)


Registrant's telephone number, including area code:  (707) 764-2330


ITEM 5.   OTHER EVENTS

          Attached hereto as Exhibit 99.1 is the Rule 424(b) Prospectus filed by
Scotia Pacific Company LLC (the "Company" or the "Registrant") on December 30,
1998 (registration number 333-63825) relating to the exchange of its Timber
Notes. Attached hereto as Exhibit 99.2 is a Supplement to such Prospectus, filed
by the Registrant pursuant to Rule 424(b) on March 19, 1999.

<PAGE>
          Also attached hereto as Exhibits 99.3 through 99.10 are certain of the
documents referenced in the Prospectus Supplement and related to the Headwaters
transaction:

     99.3      Implementation Agreement with Regard to Habitat Conservation Plan
               for the Properties of The Pacific Lumber Company ("Pacific
               Lumber"), the Company and Salmon Creek Corporation ("Salmon
               Creek") dated February 1999 by and among The United States Fish
               and Wildlife Service, the National Marine Fisheries Service, the
               California Department of Fish and Game ("CDF&G"), the California
               Department of Forestry and Fire Protection (the "CDF") and
               Pacific Lumber, Salmon Creek and the Company

     99.4      Agreement Relating to Enforcement of AB 1986 dated February 25,
               1999 by and among The California Resources Agency, CDF&G, The
               California Department of Forestry, The California Wildlife
               Conservation Board (the "CWCB"), Pacific Lumber, Salmon Creek and
               the Company

     99.5      Habitat Conservation Plan dated February 1999 for the
               Properties of Pacific Lumber, Scotia Pacific Holding
               Company and Salmon Creek

     99.6      Agreement for Transfer of Grizzly Creek and Escrow Instructions
               and Option Agreement dated February 26, 1999 by and between
               Pacific Lumber and the State of California acting by and through
               the CWCB Board

     99.7      Agreement for Transfer of Owl Creek and Escrow Instructions and
               Option Agreement dated February 26, 1999 by and between the
               Company and the State of California acting by and through the
               CWCB

     99.8      Letter dated February 25, 1999 from the CDF to Pacific
               Lumber

     99.9      Letter dated March 1, 1999 from the CDF to Pacific Lumber

     99.10     Letter dated March 1, 1999 from the U.S. Department of the
               Interior Fish and Wildlife Service and the U.S. Department
               of Commerce National Oceanic and Atmospheric Administration
               to Pacific Lumber, Salmon Creek and the Company

<PAGE>
                                   SIGNATURES

          Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.

                                        SCOTIA PACIFIC COMPANY LLC
                                               (Registrant)


Date:  March 19, 1999                   By:/s/PAUL N. SCHWARTZ
                                              Paul N. Schwartz
                                              Vice President

PROSPECTUS

                           SCOTIA PACIFIC COMPANY LLC

                              OFFER TO EXCHANGE ITS
         6.55% SERIES B CLASS A-1 TIMBER COLLATERALIZED NOTES DUE 2028,
        7.11% SERIES B CLASS A-2 TIMBER COLLATERALIZED NOTES DUE 2028 AND
          7.71% SERIES B CLASS A-3 TIMBER COLLATERALIZED NOTES DUE 2028

                       FOR ANY AND ALL OF ITS OUTSTANDING

              6.55% CLASS A-1 TIMBER COLLATERALIZED NOTES DUE 2028,
            7.11% CLASS A-2 TIMBER COLLATERALIZED NOTES DUE 2028 AND
       7.71% CLASS A-3 TIMBER COLLATERALIZED NOTES DUE 2028, RESPECTIVELY.

     THE EXCHANGE OFFER (DEFINED BELOW ON THIS PAGE) WILL EXPIRE AT 5:00 P.M.,
NEW YORK CITY TIME, ON JANUARY 28, 1999 (AS SUCH DATE MAY BE EXTENDED, BUT NO
LATER THAN APRIL 28, 1999; THE "EXPIRATION DATE").

     Scotia Pacific Company LLC (the "Company"), a special purpose Delaware
limited liability company wholly owned by The Pacific Lumber Company ("Pacific
Lumber"), hereby offers (the "Exchange Offer"), upon the terms and subject to
the conditions set forth in this Prospectus and the accompanying letter of
transmittal (the "Letter of Transmittal"), to exchange $1,000 in principal
amount of its 6.55% Series B Class A-1 Timber Collateralized Notes due 2028 (the
"New Class A-1 Notes"), its 7.11% Series B Class A-2 Timber Collateralized
Notes due 2028 (the "New Class A-2 Notes") and its 7.71% Series B Class A-3
Timber Collateralized Notes due 2028 (the "New Class A-3 Notes")
(collectively, the "New Notes") for each $1,000 in principal amount of its
outstanding 6.55% Class A-1 Timber Collateralized Notes due 2028 (the "Old
Class A-1 Notes" and, together with the New Class A-1 Notes, the "Class A-1
Timber Notes"), its outstanding 7.11% Class A-2 Timber Collateralized Notes
dues 2028 (the "Old Class A-2 Notes" and, together with the New Class A-2
Notes, the "Class A-2 Timber Notes") and its outstanding 7.71% Class A-3
Timber Collateralized Notes due 2028 (the "Old Class A-3 Notes" and, together
with the New Class A-3 Notes, the "Class A-3 Timber Notes"), respectively
(collectively, the "Old Notes" and, together with the New Notes, the "Timber
Notes"), held by registered owners ("Eligible Holders") of any Old Notes that
remain Registrable Securities (defined below on this page) as reflected on the
records of State Street Bank and Trust Company, as registrar for the Old Notes
(in such capacity, the "Registrar"), or any person whose Old Notes are held of
record by the depository of the Old Notes. For purposes of the Exchange Offer,
"Registrable Securities" means each Old Note until the earliest to occur of
(i) the date on which such Old Note has been exchanged for a New Note in the
Exchange Offer and is thereafter freely tradeable by the holder thereof not an
affiliate of the Company, (ii) the date on which such Old Note is registered
under the Securities Act of 1933, as amended (the "Securities Act"), and
disposed of in accordance with a registration statement, (iii) the date on which
such Old Note is distributed to the public pursuant to Rule 144 under the
Securities Act or is saleable pursuant to Rule 144(k) under the Securities Act,
or (iv) the date on which such Old Note shall have ceased to be outstanding.

                                                        (CONTINUED ON NEXT PAGE)

     SEE "RISK FACTORS," BEGINNING ON PAGE 40, FOR A DISCUSSION OF CERTAIN
FACTORS THAT SHOULD BE CONSIDERED BY ELIGIBLE HOLDERS IN EVALUATING THE EXCHANGE
OFFER.
                         ------------------------------

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURI-
         TIES AND EXCHANGE COMMISSION OR ANY OR STATE SECURITIES COMMIS-
            SION OR REGULATORY AUTHORITY, NOR HAS ANY SUCH COMMISSION
                OR REGULATORY AUTHORITY PASSED UPON THE ACCURACY
                 OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTA-
                            TION TO THE CONTRARY IS A
                                CRIMINAL OFFENSE.

             ------------------------------------------------------

                THE DATE OF THIS PROSPECTUS IS DECEMBER 30, 1998
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

     The Company will accept for exchange any and all Old Notes that are validly
tendered prior to 5:00 p.m., New York City time, on the Expiration Date. Tenders
of Old Notes may be withdrawn at any time prior to 5:00 p.m., New York City
time, on the Expiration Date. The Exchange Offer is not conditioned upon any
minimum principal amount of the Old Notes being tendered for exchange. However,
the Exchange Offer is subject to certain customary conditions, which may be
waived by the Company, and to the terms and provisions of the Registration
Rights Agreement, dated as of July 20, 1998 (the "Registration Rights
Agreement"), between the Company and Salomon Brothers Inc, as the
representative (in such capacity, the "Representative") of Salomon Brothers
Inc, BancAmerica Robertson Stephens, Bear, Stearns & Co. Inc. and Donaldson,
Lufkin & Jenrette Securities Corporation (collectively, the "Initial
Purchasers"). The Old Notes may be tendered only in multiples of $1,000. See
"The Exchange Offer."

     The Old Notes were issued by the Company to the Initial Purchasers in a
transaction (the "Offering") on July 20, 1998 (the "Closing Date") pursuant
to a note purchase agreement, dated as of July 9, 1998 (the "Purchase
Agreement"), between the Company and the Representative. The Initial Purchasers
subsequently resold the Old Notes in reliance on Rule 144A under the Securities
Act and certain other exemptions under the Securities Act. The Company and the
Representative also entered into the Registration Rights Agreement, pursuant to
which the Company granted certain registration rights for the benefit of the
holders of the Old Notes. The Exchange Offer is intended to satisfy certain of
the Company's obligations under the Registration Rights Agreement with respect
to the Old Notes. See "The Exchange Offer--Purpose and Effect."

     The Old Notes were issued under an indenture, dated as of the Closing Date
(the "Indenture"), among the Company and State Street Bank and Trust Company,
as trustee (in such capacity, the "Trustee"). The New Notes will be issued
under the Indenture as it relates to the New Notes. The form and terms of the
New Notes will be identical in all material respects to the form and terms of
the Old Notes, except that (i) the New Notes have been registered under the
Securities Act and, therefore, will not bear legends restricting the transfer
thereof, (ii) holders of New Notes will not be entitled to Non-Registration
Premiums (as defined in the Indenture) otherwise payable under the terms of the
Indenture in respect of Old Notes held by such holders during any period in
which a Registration Default (as defined in the Indenture) is continuing, and
(iii) holders of New Notes will not be, and upon the consummation of the
Exchange Offer Eligible Holders of Old Notes will no longer be, entitled to
certain rights under the Registration Rights Agreement intended for the holders
of unregistered securities. The Exchange Offer shall be deemed consummated upon
the delivery by the Company to the Registrar under the Indenture of New Notes in
the same Class and aggregate principal amount as the Old Notes that are validly
tendered by holders thereof pursuant to the Exchange Offer. See "The Exchange
Offer--Termination of Certain Rights" and "--Procedures for Tendering Old
Notes" and "Description of the Timber Notes." Each of the Class A-1 Timber
Notes, the Class A-2 Timber Notes and the Class A-3 Timber Notes is referred to
herein as a "Class."

     The New Notes will bear interest from and including the last date to which
interest has been paid on the Old Notes, or, if no such interest has been paid,
from and including July 20, 1998. Interest and, to the extent of available
funds, principal payments on the New Notes are payable semiannually on January
20 and July 20 of each year, commencing January 20, 1999 (each such date, a
"Note Payment Date"). Failure to pay interest on the Timber Notes of any Class
on any Note Payment Date, or failure to pay any remaining principal balance of
the Timber Notes on July 20, 2028 (the "Final Maturity Date"), will constitute
an Event of Default, as described herein. Each Class of Timber Notes will have a
Minimum Principal Amortization Schedule and a Scheduled Amortization Schedule,
as described herein. Failure to pay principal on the Timber Notes of any Class
in accordance with the Minimum Principal Amortization Schedule for such Class
will not constitute an Event of Default if funds are not available therefor, but
will generally require the application of all available funds to make payments
on the Timber Notes, as described herein. Failure to pay principal on the Timber
Notes of any Class in accordance with the Scheduled Amortization Schedule for
such Class will not constitute an Event of Default, but may result in a premium
being due and payable, as described herein.

                                       2
<PAGE>
     Based on their respective Scheduled Amortization Schedules, the Class A-1
Timber Notes will mature on January 20, 2007, the Class A-2 Timber Notes will
mature on January 20, 2014 and the Class A-3 Timber Notes will mature on January
20, 2014 (each such date, a "Scheduled Maturity Date" with respect to the
applicable Class of Timber Notes). The Class A-3 Timber Notes will generally
receive payments of principal after the Class A-2 Timber Notes have been paid in
full, and the Class A-2 Timber Notes will generally receive payments of
principal after the Class A-1 Timber Notes have been paid in full. The Scheduled
Amortization Schedule for the Class A-3 Timber Notes does not provide for any
payments of principal on the Class A-3 Timber Notes before the Scheduled
Maturity Date for that Class. The Company may make optional prepayments of
principal on any Note Payment Date. Such optional prepayments may require a
Prepayment Premium, as described herein. The Timber Notes of any Class or
Classes may be redeemed in order of maturity at the option of the Company, in
whole but not in part, on any date at a redemption price equal to the sum, for
each Class of Timber Notes, of (i) the unpaid principal amount thereof, (ii) any
accrued and unpaid premiums thereon, as described herein, (iii) accrued and
unpaid interest and (iv) if the redemption date is prior to the applicable
Scheduled Maturity Date, a Prepayment Premium.

     The Timber Notes are senior secured obligations of the Company and are not
obligations of, or guaranteed by, Pacific Lumber, any of the Company's other
affiliates or any other person. The Timber Notes are secured by a lien on and
security interest in substantially all of the Company's assets. See
"Description of the Timber Notes."

     Based on positions of the staff of the Securities and Exchange Commission
(the "Commission") enunciated in MORGAN STANLEY & CO., INCORPORATED (available
June 5, 1991) and EXXON CAPITAL HOLDINGS CORPORATION (available May 13, 1988),
and interpreted in the Commission's letters to SHEARMAN & STERLING (available
July 2, 1993) and K-III COMMUNICATIONS CORPORATION (available May 14, 1993), and
similar no-action or interpretive letters issued to third parties, the Company
believes that the New Notes issued pursuant to the Exchange Offer to an Eligible
Holder in exchange for Old Notes may be offered for resale, resold and otherwise
transferred by such Eligible Holder, other than as set forth below, without
compliance with the registration and prospectus delivery provisions of the
Securities Act, provided that the Eligible Holder is not an affiliate of the
Company within the meaning of Rule 405 under the Securities Act, is acquiring
the New Notes in the ordinary course of business and is not participating, and
has no arrangement or understanding with any person to participate, in the
distribution of the New Notes. Eligible Holders wishing to accept the Exchange
Offer must represent to the Company, as required by the Registration Rights
Agreement, that such conditions have been met. If any Eligible Holder acquires
New Notes in the Exchange Offer for the purpose of distributing or participating
in a distribution of the New Notes, such Eligible Holder cannot rely on the
position of the staff of the Commission set forth in the above no-action and
interpretive letters and must comply with the registration and prospectus
delivery requirements of the Securities Act in connection with a secondary
resale transaction, unless an exemption from registration is otherwise
available. Each broker-dealer that acquired Old Notes directly from the Company
and that receives New Notes for its own account pursuant to the Exchange Offer
must comply with the registration and prospectus delivery requirements of the
Securities Act in connection with any secondary resale transaction (unless an
exemption from registration is otherwise available). See "The Exchange
Offer--Resales of the New Notes." Each broker-dealer that receives New Notes in
exchange for Old Notes that were acquired by such broker-dealer as a result of
market-making or other trading activities must, in connection with any resale of
such New Notes, comply with the prospectus delivery requirements of the
Securities Act and must acknowledge that it will deliver a prospectus in
connection with any such resale. The Company has agreed that, for a period of 90
days after the effective date of this Prospectus, it will make this Prospectus,
as it may be amended or supplemented from time to time, available for use by any
broker-dealer in connection with resales of New Notes received in exchange for
Old Notes where such Old Notes were acquired by such broker-dealer as a result
of market-making or other trading activities.

     As of December 29, 1998, Cede & Co. ("Cede"), as nominee for The Depository
Trust Company, New York, New York ("DTC"), was the registered holder of $160.7
million, $243.2 million and $463.3 million aggregate principal amount of the Old
Class A-1 Notes, the Old Class A-2 Notes and the Old Class A-3 Notes,
respectively. There has previously been only a limited secondary market, and no
public market,

                                       3
<PAGE>
for the Old Notes. There can be no assurance as to the liquidity of the trading
market for either the New Notes or the Old Notes. The New Notes constitute
securities for which there is no established trading market, and the Company
does not currently intend to list the New Notes on any securities exchange. If
such a trading market develops for the New Notes, future trading prices will
depend on many factors, including, among other things, prevailing interest
rates, the Company's results of operations and the market for similar
securities. Depending on such factors, the New Notes may trade at a discount
from their face value. See "Risk Factors--Lack of Public Market for the New
Notes."

     The Company will not receive any proceeds from this Exchange Offer.
Pursuant to the Registration Rights Agreement, the Company will bear all
expenses incident to the Company's consummation of the Exchange Offer and
compliance with the Registration Rights Agreement.

     THE EXCHANGE OFFER IS NOT BEING MADE TO, NOR WILL THE COMPANY ACCEPT
SURRENDERS FOR EXCHANGE FROM, HOLDERS OF OLD NOTES IN ANY JURISDICTION IN WHICH
THE EXCHANGE OFFER OR THE ACCEPTANCE THEREOF WOULD NOT BE IN COMPLIANCE WITH THE
SECURITIES OR BLUE SKY LAWS OF SUCH JURISDICTION.

     The $160,700,000, $243,200,000 and $463,348,000 aggregate principal amounts
of the Old Class A-1 Notes, the Old Class A-2 Notes and the Old Class A-3 Notes,
respectively, were issued originally in global form (the "Global Old Notes").
The Global Old Notes were deposited with, or on behalf of, DTC, as the initial
depository with respect to the Old Notes (in such capacity, the "Depository").
The Global Old Notes are registered in the name of Cede, as nominee of DTC, and
beneficial interests in the Global Old Notes are shown on, and transfers thereof
are effected only through, records maintained by the Depository and its
participants. The use of the Global Old Notes to represent Old Notes permits the
Depository's participants, to transfer interests in the Old Notes electronically
in accordance with the Depository's established procedures without the need to
transfer a physical certificate. The New Notes will also be issued initially in
global form (the "Global New Notes," and together with the Global Old Notes,
the "Global Notes") and deposited with, or on behalf of, the Depository. See
"Description of the Timber Notes--Delivery, Form and Transfer."

                                       4
<PAGE>
                               TABLE OF CONTENTS

                                           PAGE
                                           -----
Available Information...................       6
Summary.................................       7
Risk Factors............................      40
The Exchange Offer......................      52
Overview and Structure of the
  Transaction...........................      60
Capitalization..........................      73
Selected Historical and Pro Forma
  Financial Data........................      74
Unaudited Pro Forma Statements of
  Income................................      75
Notes to Unaudited Pro Forma Financial
  Statements............................      76
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations............................      77
Business of the Company.................      82
Management..............................      98
Certain Transactions....................     101
Description of the Timber Notes.........     102
Certain Defined Terms...................     145
Description of Certain Principal
  Agreements............................     162
Certain Legal Considerations............     170
United States Income Tax Consequences...     171
Plan of Distribution....................     173
Legal Matters...........................     174
Experts.................................     174
Financial Statements of the Company.....     F-1
Annex 1--Structuring Schedule...........     I-1
Annex 2--The Pacific Lumber Company.....    II-1
Annex 3--Moody's Press Release..........   III-1

                                       5
<PAGE>
                             AVAILABLE INFORMATION

     The Company has filed with the Commission a Registration Statement (which
term shall include any amendments thereto) on Form S-4 under the Securities Act
(the "Registration Statement") with respect to the securities offered by this
Prospectus. This Prospectus, which constitutes a part of the Registration
Statement, does not contain all the information set forth in the Registration
Statement and the exhibits and schedules thereto, to which reference is hereby
made. Each statement made in this Prospectus referring to a document filed as an
exhibit or schedule to the Registration Statement is not necessarily complete
and is qualified in its entirety by reference to the exhibit or schedule for a
complete statement of its terms and conditions. Copies of any documents filed by
the Company, including exhibits to such documents, are available to any
registered holder or beneficial owner of the Old Notes upon written or oral
request and without charge from Scotia Pacific Company LLC, 5847 San Felipe,
Suite 2600, Houston, Texas 77057, Attention: Shareholder Services Coordinator.
Telephone requests may be directed to the Company at (713) 267-3675. In order to
ensure timely delivery of the documents, any such request should be made by
January 15, 1998. In addition, upon the effectiveness of the Registration
Statement the Company will become subject to the informational requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and, in
accordance therewith, the Company will file periodic reports and other
information with the Commission relating to its business, financial statements
and other matters. Any interested parties may inspect and/or copy the
Registration Statement, its schedules and exhibits, and the periodic reports and
other information filed in connection therewith, at the public reference
facilities maintained by the Commission at Room 1024, Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C. 20549 and at the Commission's regional offices
located at Citicorp Center, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661-2511, and 7 World Trade Center, Suite 1300, New York, New York
10048. Copies of such materials can be obtained at prescribed rates by
addressing written requests for such copies to the Public Reference Room of the
Commission at its principal office at Judiciary Plaza, 450 Fifth Street, N.W.,
Room 1024, Washington, D.C. 20549. Information on the operation of the Public
Reference Room may be obtained by calling the Commission at 1-800-SEC-0330. The
Commission also maintains a site on the World Wide Web, the address of which is
http://www.sec.gov, that contains reports, proxy and information statements and
other information regarding issuers, such as the Company, that file
electronically with the Commission. The obligations of the Company under the
Exchange Act to file periodic reports and other information with the Commission
may, to the extent that such obligations arise from the registration of the New
Notes, be suspended, under certain circumstances, if the New Notes are held of
record by fewer than 300 holders at the beginning of any fiscal year and are not
listed on a national securities exchange. The Company has agreed that, whether
or not it is required to do so by the rules and regulations of the Commission,
for so long as any of the Timber Notes remain outstanding, it will furnish to
the holders of the Timber Notes and file with the Commission (unless the
Commission will not accept such a filing) all annual, quarterly and current
reports that the Company is or would be required to file with the Commission
pursuant to Section 13(a) or 15(d) of the Exchange Act.

     NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS, OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS. IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MAY NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER OR
SOLICITATION WITH RESPECT TO ANY SECURITY OTHER THAN THE SECURITIES OFFERED
HEREBY OR AN OFFER TO OR SOLICITATION OF ANY PERSON IN ANY JURISDICTION IN WHICH
SUCH OFFER OR SOLICITATION WOULD BE UNLAWFUL. NEITHER THE DELIVERY OF THIS
PROSPECTUS NOR ANY DISTRIBUTION OF SECURITIES HEREUNDER SHALL UNDER ANY
CIRCUMSTANCES CREATE ANY IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF OR THAT THERE HAS BEEN NO
CHANGE IN THE INFORMATION SET FORTH HEREIN OR IN THE AFFAIRS OF THE COMPANY
SINCE THE DATE HEREOF.

                                       6
<PAGE>
                                    SUMMARY

     THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE MORE DETAILED
INFORMATION AND FINANCIAL STATEMENTS AND NOTES THERETO (INCLUDING THE PRO FORMA
FINANCIAL INFORMATION) APPEARING ELSEWHERE IN THIS PROSPECTUS. SEE "CERTAIN
DEFINED TERMS" FOR THE DEFINITION OF CERTAIN CAPITALIZED TERMS USED IN THIS
PROSPECTUS.

     The New Notes will be senior secured obligations of the Company, and will
not be obligations of, or guaranteed by, Pacific Lumber, any of the Company's
other affiliates or any other person. Information with respect to Pacific Lumber
is provided in this Summary and in Annex 2 to this Prospectus in light of the
significance of the relationships between the Company and Pacific Lumber.
Pacific Lumber provides certain operational, management and related services for
the Company's timber and timberlands pursuant to the New Services Agreement (as
defined on page 12), and the Company contemplates that substantially all of its
revenues will be derived from the sale of logs to Pacific Lumber pursuant to the
New Master Purchase Agreement (as defined on page 12).

     This Prospectus contains statements which constitute "forward-looking
statements." These statements appear in a number of places (see this section,
"Risk Factors," "Overview and Structure of the Transaction," "Business of
the Company--Regulatory and Environmental Factors" and "--Legal Proceedings,"
and "Management's Discussion and Analysis of Financial Condition and Results of
Operations"--Results of Operations--Recent Operating Results" and
"--Financial Condition and Investing and Financing Activities" and
"--Trends"). Such statements can be identified by the use of forward-looking
terminology such as "believes," "expects," "may," "estimates," "will,"
"should," "plans," "contemplates" or "anticipates" or the negative
thereof or other variations thereon or comparable terminology, or by discussions
of strategy. Readers are cautioned that any such forward-looking statements are
not guarantees of future performance and involve significant risks and
uncertainties, and that actual results may vary materially from those in the
forward-looking statements as a result of various factors. These factors include
the effectiveness of management's strategies and decisions, general economic and
business conditions, developments in technology, new or modified statutory or
regulatory requirements and changing prices and market conditions. This
Prospectus identifies other factors that could cause such differences. No
assurance can be given that these are all of the factors that could cause actual
results to vary materially from the forward-looking statements.

     THIS SECTION CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING
STATEMENTS." SEE "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--RESULTS OF OPERATIONS--RECENT OPERATING RESULTS,"
"RISK FACTORS," AND "BUSINESS OF THE COMPANY--REGULATORY AND ENVIRONMENTAL
MATTERS," "--HEADWATERS AGREEMENT," AND "--LEGAL PROCEEDINGS" FOR
CAUTIONARY INFORMATION WITH RESPECT TO SUCH FORWARD-LOOKING STATEMENTS.

                                  THE COMPANY

     Scotia Pacific Company LLC (the "Company"), a special purpose Delaware
limited liability company wholly owned by The Pacific Lumber Company ("Pacific
Lumber"), was organized by Pacific Lumber to facilitate the offering of the Old
Notes. The Company is the successor to Pacific Lumber's wholly owned subsidiary,
Scotia Pacific Holding Company, a Delaware corporation ("Scotia Pacific"), and
succeeded in substantially all respects to the business and operations of Scotia
Pacific, effective as of the date of issuance of the Old Notes (the "Closing
Date"). The Company's principal executive offices are located at 125 Main
Street, Second Floor, P.O. Box 712, Scotia, California 95565 and its telephone
number is (707) 764-2330.

     Scotia Pacific was organized by Pacific Lumber as a special purpose
Delaware corporation in connection with the offering of Scotia Pacific's 7.95%
Timber Collateralized Notes due 2015 (the "Original Timber Notes"). On March
23, 1993, the issuance date of the Original Timber Notes (the "Original
Issuance Date"), Pacific Lumber transferred (the "Original Transfer") to
Scotia Pacific (i) approximately 171,400 acres of timberlands in Humboldt
County, California, including the timber and related timber

                                       7
<PAGE>
harvesting rights with respect to such acreage, (ii) 8,000 additional acres of
timberlands (consisting substantially of scattered stands of virgin old growth
timber) on which Pacific Lumber retained the timber and related timber
harvesting rights (the "Original Pacific Lumber Timber Rights"), (iii) certain
computer hardware and software, including a geographic information system (the
"GIS") that contains information on numerous aspects of the timberlands of
Pacific Lumber and its subsidiaries, such as timber type, tree class, wildlife
data, roads, rivers and streams (subject to certain rights of concurrent use
with Pacific Lumber) and (iv) certain other assets. Since the date of the
Original Transfer, Scotia Pacific had derived substantially all of its revenues
from the sale to Pacific Lumber of logs harvested from Scotia Pacific's
timberlands by Pacific Lumber pursuant to a Master Purchase Agreement entered
into between Scotia Pacific and Pacific Lumber on the Original Issuance Date
(the "Original Master Purchase Agreement"). Pursuant to a Services Agreement
entered into at the same time (the "Original Services Agreement"), Pacific
Lumber had provided operational, management and related services with respect to
Scotia Pacific's timberlands not performed by Scotia Pacific's employees.

  FORMATION TRANSACTIONS

     On or prior to the Closing Date, Pacific Lumber transferred to the Company
(the "Palco Transfers") an aggregate of (i) approximately 13,500 acres of
timberlands, including the timber and related timber harvesting rights (the
"Transferred Timberlands"), (ii) the timber and related timber harvesting
rights with respect to approximately 7,500 acres of the 8,000 acres of
timberlands which had been subject to the Original Pacific Lumber Timber Rights
and (iii) the timber and related timber harvesting rights with respect to an
additional approximately 12,200 acres of timberlands (the "Company Timber
Rights") that are still owned by Pacific Lumber, Salmon Creek Corporation
("Salmon Creek"), a wholly owned subsidiary of Pacific Lumber, or an
unaffiliated third party. The timber and related timber harvesting rights
("Timber Rights") that were transferred, as described above and pursuant to
the Company Transfer, as described below, constitute a real property interest
which includes the right to harvest in perpetuity all trees and timber now
located or hereafter planted or growing on the timberlands to which they relate
(or, in the case of Company Timber Rights in respect of not more than 200 acres
of timberlands, such right expiring not earlier than November 1, 2027). As a
real property interest, such Timber Rights may be conveyed by deed and are able
to be mortgaged.

     On the Closing Date, Scotia Pacific was merged into the Company (the
"Merger"), and the Company transferred to Pacific Lumber the Timber Rights in
respect of approximately 1,400 acres of the Company's timberlands (the "Company
Transfer"). All references in this Prospectus to the business and operations of
the Company prior to the Closing Date refer to the business and operations of
Scotia Pacific and to the operations attributable to the timberlands and Timber
Rights transferred to the Company pursuant to the Palco Transfers.

     The chart on the following page summarizes the Merger, the Palco Transfers
and the Company Transfer.

                                       8
<PAGE>
              THE MERGER, PALCO TRANSFERS AND COMPANY TRANSFER(1)
<TABLE>
<CAPTION>
<S>                                  <C>                                        <C>
                                              ----------------
                ------------------------------|Pacific Lumber|<---------------------------------|
                |                             ----------------                                  |
                |                                     |                                         |
               \|/                                    |                                         |
|---------------------------------|                  \|/                                        |
|       Palco Transfers           |       |---------------------------------|                   |
|                                 |       |            Merger               |                   |
|Pacific Lumber transferred       |       |                                 |                   |
|to the Company:                  |       |Scotia Pacific merged into the   |   ----------------------------------|
|                                 |       |Company. Scotia Pacific's assets |   |       Company Transfer          |
|o The Transferred Timberlands,   |       |included:                        |   |                                 |
|  consisting of 13,500 acres     |       |                                 |   |The Company transfered to Pacific|
|  of timberlands                 |       |o 171,400 acres of timberlands   |   |Lumber:                          |
|                                 |       |                                 |   |                                 |
|o Timber Rights on 7,500 acres   |       |o 8,000 acres of aditional       |   |o Timber Rights on 1,400 acres   |
|  subject to the Origonal Pacific|       |  timberlands subject to the     |   |---------------------------------|
|  Lumber Timber Rights(2)        |       |  Original Pacific Lumber Timber |                  /|\
|                                 |       |  Rights                         |                   |
|o The Company Timber Rights,     |       |---------------------------------|                   |
|  consisting of Timber Rights on |                   |                                         |
|  12,200 acres                   |                   |                                         |
|---------------------------------|                   |                                         |
            |                                         |                                         |
            |                                        \|/                                        |
            |                        |----------------------------------------|                 |
            |                        |           The Company                  |                 |
            |                        |                                        |                 |
            |                        |As a result of the Palco Transfers,     |                 |
            |                        |the Merger and the Company Transfer,    |                 |
            |                        |the Company owns ther following         |                 |
            |                        |timber assets(1):                       |                 |
            |                        |                                        |                 |
            |                        |o 191,000 acres of timberlands(3)       |                 |
            |                        |                                        |                 |
            |----------------------->|o The Compant Timber Rights             |-----------------|
                                     |  consisting of Timber Rights on        |
                                     |  12,200 acres                          |
                                     |                                        |
                                     |o 1,900 acres of timberlands subject    |
                                     |  to the Pacific Lumber Timber Rights(4)|
                                     |----------------------------------------|

<FN>
- ---------------
(1) This chart does not reflect the following transactions to be effected if the
    Headwaters Agreement is consummated, as discussed below: (a) the transfer to
    the Company of 7,700 acres of timberlands known as the Elk River Timberlands
    and (b) the transfer to the federal and state governments by the Company of
    800 acres of timberlands which are subject to the Pacific Lumber Timber
    Rights (as defined in note 4 below). See "--Company Timberlands and Other
    Assets" and "--Regulatory and Environmental Matters; The Headwaters
    Agreement."

(2) These Timber Rights relate to 7,500 of the 8,000 acres of timberlands
    subject to the Original Pacific Lumber Timber Rights transferred to the
    Company pursuant to the Merger.

(3) Consists of (a) 171,400 acres of timberlands received as a result of the
    Merger, (b) the 13,500 acres of Transferred Timberlands received pursuant to
    the Palco Transfers and (c) the 7,500 acres referred to in Note 2 above,
    less (d) the 1,400 acres of timberlands subject to the Company Transfer.

(4) Consists of timberlands subject to (a) Timber Rights on 1,400 acres
    transferred to Pacific Lumber pursuant to the Company Transfer and (b)
    Timber Rights on the remaining 500 acres subject to the Original Pacific
    Lumber Timber Rights and which were not transferred to the Company
    (collectively the "Pacific Lumber Timber Rights").
</FN>
</TABLE>
                                       9
<PAGE>
  COMPANY TIMBERLANDS AND OTHER ASSETS

     As a result of the Merger, the Palco Transfers and the Company Transfer,
the Company owns, and the obligations of the Company under the Timber Notes are
secured by, (i) approximately 191,000 acres of timberlands, including the timber
and related timber harvesting rights with respect to such acreage, (ii) the
Company Timber Rights relating to an additional approximately 12,200 acres of
timberlands that are owned by Pacific Lumber, Salmon Creek and an unaffiliated
third party, (iii) approximately 1,900 acres of timberlands with respect to
which Pacific Lumber owns the Timber Rights (the "Pacific Lumber Timber
Rights"), (iv) certain computer hardware and software, including the GIS
(subject to certain rights of concurrent use by Pacific Lumber), and (v) certain
other assets. Substantially all of the Company's assets serve as security for
the Timber Notes. The timberlands owned by the Company (including the
timberlands which are subject to the Pacific Lumber Timber Rights) and the
timberlands subject to the Company Timber Rights are hereinafter collectively
referred to as the "Company Timberlands." The timber located on the Company
Timberlands which is not subject to the Pacific Lumber Timber Rights is
hereinafter referred to as the "Company Timber." References to the transfer to
the Company of the Company Timberlands, the ownership by the Company of the
Company Timberlands or the pledge of Company Timberlands as security for the
Timber Notes means, with respect to the timberlands subject to the Company
Timber Rights, the transfer, ownership or pledge of the Company Timber Rights
only and not the underlying land relating thereto.

     It is anticipated that if the Headwaters Agreement referred to below (see
"--Regulatory and Environmental Matters; The Headwaters Agreement") is
consummated (i) approximately 7,700 acres of timberlands known as the Elk River
Timberlands or substantially comparable property (which include approximately
0.2 million "Mbfe" (as defined on page 153 and as described below) of timber
will, within 180 days thereof, be transferred to the Company and will become
subject to the Lien of the Deed of Trust (as defined on page 152) securing the
Timber Notes and (ii) approximately 800 acres of Company Timberlands subject to
the Pacific Lumber Timber Rights will be transferred to the federal and state
governments. The Initial Harvest Schedule (as defined on page 60) prepared by
the Company in connection with the structuring of the Timber Notes (see
"Overview and Structure of the Transaction--Summary of Structure--Structuring
Cash Flows") assumed that the Headwaters Agreement would be consummated and,
accordingly, that the Elk River Timberlands or substantially similar property
(in either case, the "Elk River Timberlands") would be acquired by the
Company. However, the Company Timberlands and the Company Timber do not
presently include the Elk River Timberlands and its timber. References to the
Company Timberlands and the Company Timber include the Elk River Timberlands and
its timber, and to any other timberlands and related timber subsequently
acquired by the Company, as the context requires, when and as any such
timberlands are acquired by the Company and made subject to the Lien of the Deed
of Trust. In October 1998, an agreement in principle was executed providing for
the sale of the Elk River Timberlands to the United States and California.

     A bill recently enacted by the California Legislature (the "California
Headwaters Bill"), in addition to appropriating California's portion of the
funds necessary to consummate the Headwaters Agreement, also authorized the
expenditure of up to $80 million toward the acquisition at fair market value of
a forest grove owned by the Company commonly referred to as "Owl Creek." The
bill also provides that if any portion of the $80 million remains after purchase
of the Owl Creek grove, it may be used to purchase certain other timberlands.
The Initial Harvest Schedule did not reflect the potential sale to the state of
California of any Company Timberlands. See "Risk Factors--Factors Affecting
Actual Amortization" and "--Headwaters Agreement." See also "--Regulatory
and Environmental Factors; The Headwaters Agreement," "Risk
Factors--Regulatory and Environmental Factors" and "Business of the
Company--Regulatory and Environmental Matters--The Combined Plan and California
Headwaters Bill" regarding certain potential effects of the California
Headwaters Bill.

                                       10
<PAGE>
     The Company Timberlands consist of substantially contiguous acreage
situated in Humboldt County, located on the northern California coast. Assuming
consummation of the Headwaters Agreement, including transfer of the Elk River
Timberlands to the Company, the Company Timberlands will be comprised of
approximately 212,000 acres of primarily young growth and old growth redwood and
Douglas-fir timber. The Company Timber will equal approximately 3.0 million Mbfe
of timber (approximately 3.2 million Mbfe including the Elk River Timberlands)
comprised (by volume on an Mbfe basis) of approximately 48% young growth redwood
timber, 6% young growth Douglas-fir timber, 32% old growth redwood timber, 12%
old growth Douglas-fir timber and 2% other types of timber. The Mbfe concept was
used in structuring the Timber Notes to account for the relative values of the
species and categories of timber included in the Company Timber. Under the Mbfe
concept, one thousand board feet, net Scribner scale, of old growth redwood
timber equals one Mbfe. One thousand board feet, net Scribner scale, of each
other species and category of timber included in the Company Timber is assigned
a value equal to a fraction of an Mbfe as described herein.

     Under the draft habitat conservation plan covering multiple species
("Multi-Species HCP") prepared by Pacific Lumber and the Company in connection
with the Headwaters Agreement, harvesting activities would be prohibited or
restricted on approximately 34,600 acres of the Company Timberlands. These
timberlands include (without giving effect to an estimated 1,000 overlapping
acres) approximately 7,600 acres, consisting of substantial quantities of old
growth redwood and Douglas-fir timber, to serve as habitat conservation areas
for the marbled murrelet (a coastal seabird), and 28,000 acres to serve as
buffers to protect aquatic and riparian (streamside) habitat. The Initial
Harvest Schedule assumed the existence of these restrictions. The California
Headwaters Bill would add approximately 4,500 acres to serve as interim
streamside buffers. The aggregate acreage required to serve as streamside
buffers may be adjusted based upon a watershed assessment process required to be
conducted in connection with the Headwaters Agreement, which adjustments were
not assumed in the Initial Harvest Schedule. The Initial Harvest Schedule also
assumed the harvesting over time of the Owl Creek grove rather than its
designation as a marbled murrelet habitat conservation area, as provided for by
the California Headwaters Bill. See "--Regulatory and Environmental Matters;
the Headwaters Agreement"; "Risk Factors--Factors Affecting Actual
Amortization," "--Regulatory and Environmental Factors," and "--Headwaters
Agreement"; "Overview and Structure of the Transaction--Summary of
Structure--Structuring Cash Flows"; "Business of the Company--Regulatory and
Environmental Matters--Endangered and Threatened Species" and "--Headwaters
Agreement."

     Redwood lumber is a premium, high value-added product which has different
supply and demand characteristics from the general lumber market. Redwood is
known for its natural beauty, superior ability to retain paints and finishes,
dimensional stability and innate resistance to decay, insects and chemicals. As
a result, redwood lumber is generally not used for commodity applications such
as structural frames for construction, but is used instead for specialty
applications such as exterior siding, trim and fascia for residential and
commercial construction, outdoor furniture, decks, planters and retaining walls.
Redwood also has a variety of industrial applications because of its resistance
to chemicals and because it does not impart any taste or odor to liquids or
solids. Redwood prices have exhibited stability compared to most other softwood
timber types, and redwood lumber has historically commanded a substantial price
premium to other softwood timber types.

     Redwood is grown commercially only in North America in a region that
extends for approximately 375 miles along the coast of the Pacific Northwest.
The combination of excellent soil conditions and climate makes this region one
of the most productive timber regions in North America. Over the last several
decades, the overall supply of upper grade redwood lumber has been diminishing
due to increasing environmental and regulatory restrictions and other factors.
The Company Timberlands are among the largest privately-owned contiguous tracts
of redwood timberlands and represent one of the most valuable redwood timberland
holdings as a result of their prime location, which contributes to their
superior growth characteristics and high timber density.

                                       11
<PAGE>
  BUSINESS OF THE COMPANY

     Substantially all of the Company's revenues have been and are expected to
continue to be derived from the sale of logs harvested from the Company Timber.
On the Closing Date, the Company entered into a New Master Purchase Agreement
with Pacific Lumber (the "New Master Purchase Agreement") which governs the
sale to Pacific Lumber of logs harvested from the Company Timberlands. See
"Description of Certain Principal Agreements." The Company pledged to the
Trustee under the Indenture, as security for the Timber Notes, the Company
Timberlands, the Company Timber, substantially all of the Company's personal
property (subject to certain rights of concurrent use by Pacific Lumber), all of
the Company's rights under the New Services Agreement (as defined on this page),
the New Master Purchase Agreement, the New Reciprocal Rights Agreement (as
defined on the following page), the New Additional Services Agreement (as
defined on page 85) and certain other related agreements (collectively, the
"Subject Contracts"), certain other assets and the proceeds of all of the
foregoing, as well as its rights to amounts on deposit in certain accounts
maintained with the Trustee (collectively, together with any additional
property, including the Elk River Timberlands, which may be acquired by the
Company in the future and made subject to the Lien of the Deed of Trust, the
"Mortgaged Property"). The Mortgaged Property constitutes substantially all of
the Company's assets. See "Description of Certain Principal Agreements" and
"Description of the Timber Notes."

     As of November 17, 1998, the Company had 41 employees, 38 of whom were
registered professional foresters, wildlife and fisheries biologists or
otherwise involved in the management of the Company Timberlands. In connection
with the issuance of the Original Timber Notes, Scotia Pacific acquired from
Pacific Lumber certain computer hardware and software, including the GIS
(subject to certain rights of concurrent use with Pacific Lumber), and certain
other assets relevant to the stewardship and management of the Company
Timberlands. The Company will continue to rely on Pacific Lumber to provide,
pursuant to the New Services Agreement entered into on the Closing Date (the
"New Services Agreement"), operational, management and related services not
performed by its own employees with respect to the Company Timberlands. Such
services include the furnishing of all equipment, personnel and expertise not
within the Company's possession and reasonably necessary for the operation and
maintenance of the Company Timberlands and the Company Timber, as well as timber
management techniques designed to supplement the natural regeneration of, and
increase the amount of, Company Timber. As compensation for the services
provided by Pacific Lumber pursuant to the New Services Agreement, the Company
pays Pacific Lumber a fee (the "Services Fee"), which will be adjusted each
year based on a specified government index relating to wood products, and
reimburses Pacific Lumber for the cost of constructing, rehabilitating and
maintaining roads, and performing reforestation services, on the Company
Timberlands. Certain of such reimbursable expenses are expected to vary in
relation to the amount of timber to be harvested in any given period. As of the
Closing Date, the monthly portion of the Services Fee was approximately $107,000
and it is expected that the amount of such reimbursable expenses will aggregate
approximately $8.0 million for fiscal 1999. The Company believes that the
services provided by Pacific Lumber under the New Services Agreement are
currently available from other sources at prices which would not differ
materially from those in the New Services Agreement. See "Description of
Certain Principal Agreements--New Services Agreement."

     The Company Timberlands contain an extensive network of roads spanning
approximately 1,500 miles. This road system allows the Company's foresters
access to employ forest stewardship techniques designed to protect the Company
Timber from forest fires, erosion, insects and other damage and, in addition,
facilitates the transportation of logs harvested from the Company Timber. In
connection with the issuance of the Original Timber Notes, Pacific Lumber,
Scotia Pacific and Salmon Creek entered into a Reciprocal Rights Agreement (the
"Original Reciprocal Rights Agreement") pursuant to which each party granted
to the other parties certain reciprocal rights of egress and ingress through
their respective properties in connection with the operation and maintenance of
such properties and their respective businesses. On the Closing Date, the
Company, Pacific Lumber and Salmon Creek entered into a New Reciprocal Rights

                                       12
<PAGE>
Agreement (the "New Reciprocal Rights Agreement") granting, among other
things, reciprocal rights of egress and ingress to each other. See "Business of
the Company"; "Description of Certain Principal Agreements--New Reciprocal
Rights Agreement" and "Annex 2--The Pacific Lumber Company--Business."

     The Company believes that its employees and consultants, the GIS and the
other assets it owns, together with the services provided to the Company under
the New Services Agreement and the access rights granted to the Company pursuant
to the New Reciprocal Rights Agreement, are adequate for the operation and
maintenance of the Company Timberlands, including compliance with applicable
regulatory requirements, in each case substantially as conducted prior to the
issuance of the Timber Notes.

     Prior to harvesting Company Timber, the Company is required to file with
the California Department of Forestry (the "CDF"), and obtain its approval of,
a detailed timber harvesting plan (a "THP") for the area to be harvested. A
THP includes information regarding the method of proposed timber operations for
a specified forest area, whether the operations will have any adverse impact on
the environment and, if so, the mitigation measures to be used to reduce any
such impact. On the Closing Date, Pacific Lumber transferred to the Company its
rights under all THPs that it held in respect of Company Timber. Pursuant to the
Indenture, the Company covenants to use its best efforts (consistent with
prudent business practices) to maintain a number of pending THPs which, together
with THPs previously approved, would cover rights to harvest a quantity of
Company Timber adequate to pay interest and amortization of principal based on
the Minimum Principal Amortization Schedules (which are set forth on pages
65-66) for the next succeeding twelve month period. See "Business of the
Company--Harvesting Practices" and "--Regulatory and Environmental Matters"
and "Description of the Timber Notes--Certain Covenants--Timber Harvesting
Plans, Etc." The ability of the Company to sell logs to Pacific Lumber pursuant
to the New Master Purchase Agreement depends in part upon its ability to obtain
regulatory approval of THPs. See "--Recent Operating Results" for a
description of difficulties the Company has been experiencing in the THP
submission and approval process. Pacific Lumber and the Company have released a
draft sustained yield plan ("SYP") and a draft Multi-Species HCP which, if
approved, could result in a number of substantial benefits, including faster
preparation and approval of THPs and the ability to harvest in certain areas of
the Company Timberlands in which it has previously been difficult to obtain such
approval. See "--Regulatory and Environmental Matters; The Headwaters
Agreement" below and "Risk Factors--Regulatory and Environmental Factors" and
"Business of the Company--Regulatory and Environmental Matters."

     It is expected that the Company will continue to derive substantially all
of its revenue from the sale of logs to Pacific Lumber. The New Master Purchase
Agreement governs all sales of logs by the Company to Pacific Lumber. Each sale
of logs by the Company to Pacific Lumber is made pursuant to a separate log
purchase agreement (which incorporates the terms of the New Master Purchase
Agreement) for the Company Timber covered by an approved THP. Each log purchase
agreement generally constitutes an exclusive agreement with respect to the
timber covered thereby, subject to certain limited exceptions. The purchase
price shall be at least equal to the SBE Price. The New Master Purchase
Agreement defines the "SBE Price" for any species and category of timber as
the stumpage price for such species and category, as set forth in the most
recent "Harvest Value Schedule" (or any successor publication) published by
the California State Board of Equalization (or any successor agency) applicable
to the timber sold during the period covered by such Harvest Value Schedule.
Harvest Value Schedules are published twice a year for purposes of computing a
yield tax imposed on timber harvested between January 1 and June 30 and July 1
and December 31. Although based on actual market transactions, SBE Prices are
not necessarily representative of actual prices that would be realized from
unrelated parties at subsequent dates. SBE Prices applicable to the six month
period ended June 30, 1998 (the "June 1998 SBE Prices") were used in
structuring the Timber Notes.

     Under the New Master Purchase Agreement and related log purchase
agreements, Pacific Lumber is responsible, at its own expense, for harvesting
and removing Company Timber covered by approved THPs.

                                       13
<PAGE>
Title to the harvested logs does not pass to Pacific Lumber until the logs are
transported to Pacific Lumber's log decks and measured. The New Master Purchase
Agreement requires that Pacific Lumber harvest and remove the Company Timber
covered by the applicable THP in accordance with applicable law and the terms
and conditions of such THP and any applicable SYP and habitat conservation plan
("HCP"). Pacific Lumber continues to mill logs and produce and market lumber
products from the Company Timber in substantially the same manner as it had
prior to the issuance of the Old Notes. See "Description of Certain Principal
Agreements--New Master Purchase Agreement;" "Business of the
Company--Harvesting Practices" and "Annex 2--The Pacific Lumber
Company--Business."

     In order to conduct its own harvesting and logging operations in
California, Pacific Lumber is required to have a timber operator's license
("TOL") issued by the CDF. On November 9, 1998, Pacific Lumber was notified
that the CDF had suspended its TOL for the remainder of 1998. Pacific Lumber
believes that it will be able to engage independent contractors to complete
harvesting activities on all of the THPs that Pacific Lumber was operating on,
as well as any other THPs on which harvesting activities will be conducted,
during the balance of 1998 and during calendar year 1999, if necessary.
Accordingly, the Company does not believe that the revocation of Pacific
Lumber's TOL will have a significant adverse effect on the Company's business or
financial performance. See "Business of the Company--Legal Proceedings--Timber
Harvesting Litigation."

     Although substantially all of the Company's revenues are derived from the
sale of logs to Pacific Lumber under the New Master Purchase Agreement, the
Company may sell logs or standing timber to third parties. In addition, subject
to the collateral release provisions of the Indenture, the Company may sell
portions of the Company Timberlands or make Lump Sum Sales (as defined in the
Indenture) of Company Timber during the term of the New Master Purchase
Agreement. See "Description of the Timber Notes--Collateral Release
Provisions."

  REGULATORY AND ENVIRONMENTAL MATTERS; THE HEADWATERS AGREEMENT

     Regulatory and environmental matters play a significant role in the
Company's operations, which are subject to a variety of California and federal
laws and regulations dealing with timber harvesting practices, threatened and
endangered species and habitat for such species, and air and water quality.
While regulatory and environmental concerns have resulted in restrictions on the
geographic scope and timing of the Company's timber operations, increased
operational costs and engendered litigation and other challenges to the
Company's THPs, they have not historically had a significant adverse effect on
the Company's financial position, results of operations or liquidity, although
the Company's recent results of operations have been adversely affected by the
absence of a sufficient number of available THPs to enable the Company to
conduct its operations at historic levels. See "--Recent Operating Results".
See "Business of the Company--Legal Proceedings" for a description of certain
of the Company's timber harvesting litigation, including a recent lawsuit which
could potentially result in severe restrictions on the ability to harvest
Company Timber until certain purported intra-agency wildlife consultation
requirements under the federal Endangered Species Act (the "ESA") are
satisfied in connection with the Combined Plan (as defined on the following
page). See also "Risk Factors--Regulatory and Environmental Factors" and
"Business of the Company--Regulatory and Environmental Matters."

     In addition to the filing of THPs, California law requires timber owners
such as the Company to demonstrate that their operations will not decrease the
sustainable productivity of their timberlands. A timber company may comply with
this requirement by submitting an SYP to the CDF for review and approval. An SYP
contains a timber growth and yield assessment, which evaluates and calculates
the amount of timber and long-term production outlook for a company's
timberlands, a fish and wildlife assessment, which addresses the condition and
management of fisheries and wildlife in the area, and a watershed assessment,
which addresses the protection of aquatic resources. See "--The Headwaters
Agreement" below regarding the potential effect on the SYP of the California
Headwaters Bill and possible proposed amendments to the Combined Plan.

                                       14
<PAGE>
     The Company is also subject to federal and state laws providing for the
protection and conservation of wildlife species which have been designated as
endangered or threatened, certain of which are found on the Company Timberlands.
These laws generally prohibit certain adverse impacts on such species (referred
to as a "take"), except for incidental takes which do not jeopardize the
continued existence of the affected species and which are made in accordance
with an approved HCP and related incidental take permit. An HCP analyzes the
impact of the incidental take and specifies measures to monitor, minimize and
mitigate such impact.

     THE HEADWATERS AGREEMENT.  In September 1996, Pacific Lumber and MAXXAM
Inc., the ultimate parent of Pacific Lumber ("MAXXAM"), entered into an
agreement (the "Headwaters Agreement") with the United States and California
that provides the framework for the acquisition by the United States and
California of approximately 5,600 acres of Pacific Lumber's timberlands commonly
referred to as the Headwaters Forest and the Elk Head Springs Forest (the
"Headwaters Timberlands"). A substantial portion of the Headwaters Timberlands
consists of virgin old growth timberlands. None of the Headwaters Timberlands
are owned by the Company. Consummation of the Headwaters Agreement is
conditioned upon, among other things (i) federal and state funding, (ii) state
approval of an SYP covering the Company Timberlands (iii) federal approval of an
HCP covering the Company Timberlands, (iv) the issuance of incidental take
permits with respect to threatened or endangered species found on the Company
Timberlands (the "Permits"), (v) acquisition of the Elk River Timberlands and
(vi) tax closing agreements satisfactory to MAXXAM and Pacific Lumber.

     In November 1997, President Clinton signed an appropriations bill which
authorized the expenditure of $250 million of federal funds toward consummation
of the Headwaters Agreement. These funds remain available until March 1, 1999.
In September 1998, California Governor Wilson signed the California Headwaters
Bill which, among other things, appropriates $130 million toward consummation of
the Headwaters Agreement. The state funds remain available until June 30, 1999.
An aggregate of $380 million in federal and state funds would be used to
purchase the Headwaters Timberlands from Pacific Lumber (for $300 million) and
the Elk River Timberlands, which would be transferred to the Company. The
California Headwaters Bill also authorized the expenditure of up to $80 million
toward the acquisition at fair market value of the Owl Creek grove. The bill
also provides that if any portion of the $80 million remains after purchase of
the Owl Creek grove, it may be used to purchase certain other timberlands. See
"Risk Factors--Factors Affecting Actual Amortization." In October 1998, an
agreement in principle was executed providing for the sale of the Elk River
Timberlands to the United States and California. The parties have been
discussing the tax closing agreements but have not reached agreement.

     In July 1998, Pacific Lumber and the Company released a draft combined SYP
and Multi-Species HCP (the "Combined Plan") for the purpose of public review
and comment. The public review and comment period with respect to the Combined
Plan concluded on November 16, 1998. The Combined Plan provides that the Permits
and the Multi-Species HCP would have a term of 50 years. The Combined Plan also
provides for certain measures designed to protect habitat for the marbled
murrelet, a coastal seabird, and requires Pacific Lumber to undertake a
specified watershed assessment process designed to result in site-specific
protective zones for fish and other wildlife being established adjacent to the
streams on the Company Timberlands. The California Headwaters Bill contains
provisions requiring the inclusion of additional environmentally focused
provisions in the final version of the Multi-Species HCP, including establishing
wider interim streamside "no-cut" buffers (while the watershed assessment
process referred to below is being completed) than provided for in the Combined
Plan, obligating Pacific Lumber and the government agencies to establish a
schedule that results in completion of the watershed assessment process within
five years (on a watershed by watershed basis), imposing minimum and maximum
"no-cut" buffers upon the watershed assessment process and designating the
Company's Owl Creek grove as a marbled murrelet conservation area. The
California Headwaters Bill also provides that the SYP shall be subject to the
foregoing provisions. See "Business of the Company--Regulatory and
Environmental Factors--The Combined Plan and California Headwaters Bill."

                                       15
<PAGE>
     If the transactions contemplated by the Headwaters Agreement are concluded
(including approval of the Combined Plan and issuance of the Permits), the
Company expects to realize a number of substantial benefits, including a more
streamlined THP preparation and review process, approval to harvest in certain
areas of the Company Timberlands for which it has previously been difficult to
obtain such approval, greater certainty and protection for the Company with
regard to the future designation of other species as endangered or threatened
and an enhanced position in litigation and similar challenges, although there
can be no assurance that the Company will not face difficulties in the THP
submission and approval process as it implements the Combined Plan. See
"--Recent Operating Results." See also "Risk Factors--Regulatory and
Environmental Factors" and "--Headwaters Agreement" and "Business of the
Company--Regulatory and Environmental Matters" and "--Headwaters Agreement".

     The Company believes that submission of the proposed Combined Plan for
public review and comment and passage of the California Headwaters Bill are
favorable developments that enhance the prospects for consummation of the
Headwaters Agreement and the issuance of the Permits. However, certain
provisions of the California Headwaters Bill, including its provisions relating
to the watershed assessment process, are required to be included in the final
version of the Combined Plan. In addition, discussions are expected to occur
with federal and state regulatory agencies in light of the recent conclusion of
the public review and comment period relating to the Combined Plan, which
discussions are expected to result in proposed amendments to the Combined Plan.
The provisions of the California Headwaters Bill impose, and the potential
proposed amendments could impose, more stringent harvesting requirements and
reduce the amount of Company Timber that may be harvested as contemplated by the
SYP in its current form. In this regard, the Company has recently received from
the federal and state governments a number of proposed revisions to the
Multi-Species HCP. Certain of these proposed revisions were previously
considered and rejected by the Company in the course of negotiations concerning
the Pre-Permit Agreement and the Combined Plan as, among other things, being
unduly restrictive on timber harvesting operations on the Company Timberlands.
On December 17, 1998, the Company announced that its negotiations with the
regulatory agencies regarding these proposed revisions had not produced
agreement on a Multi-Species HCP, as the Company could not agree to certain of
these proposed revisions and continue to operate effectively. Although the
Company anticipates that it will have further discussions with federal and state
regulatory agencies regarding these and other proposed revisions with respect to
the Combined Plan, there can be no assurance that these discussions will result
in a Combined Plan acceptable to the Company. Inasmuch as approval of the
Multi-Species HCP and the SYP are conditions to the consummation of the
Headwaters Agreement and certain modifications proposed by the regulatory
agencies may not be acceptable to Pacific Lumber, any such proposed
modifications could also affect the consummation of the Headwaters Agreement.
Accordingly, while the parties are working diligently to complete the closing
conditions contained in the Headwaters Agreement, there can be no assurance that
the Multi-Species HCP and the SYP will be approved, that the Permits will be
issued or that the Headwaters Agreement will be consummated.

  MANAGEMENT

     The Board of Managers of the Company consists of six managers (who
generally perform functions similar to a board of directors), four of whom are
officers or directors of Pacific Lumber, and two of whom are independent
managers. Actions requiring approval of the managers are sufficient if approved
by a majority of the managers; provided, however, that certain actions,
including any filing of a voluntary bankruptcy petition by the Company, require
the approval of all managers. See "Management--Executive Officers and
Managers."

  RECENT OPERATING RESULTS

     The Company's revenues from log sales declined from $105.1 million for the
nine months ended September 30, 1997 to $67.8 million for the nine months ended
September 30, 1998 as a result of the decrease in the volume of log deliveries
for such periods from 151,800 Mbfe to 97,500 Mbfe, respectively.

                                       16
<PAGE>
The well-above-normal rainfall during the first half of 1998 and additional
restrictions on wet weather operations pursuant to the terms of the Stipulation
(as defined on page 96), together with logging restrictions during the nesting
seasons for both the northern spotted owl and the marbled murrelet, were the
principal factors which impeded logging operations in the Company Timber during
the first half of 1998. Revenues for the three months ended September 30, 1998
were primarily affected by a reduction in the volume of logs harvested as a
result of the factors discussed below.

     The reduced level of logging activities in the Company Timber during the
third quarter of 1998 was due in substantial part to the absence of a sufficient
number of available THPs to enable the conduct of operations at levels
consistent with those in the comparable period of 1997. The diminished supply of
available THPs was attributable to a reduced volume of approved THPs during the
third quarter of 1998 as well as regulatory and judicial restrictions imposed
upon harvesting activities in areas covered by previously approved THPs. See
"Business of the Company--Regulatory and Environmental Matters" and "--Legal
Proceedings--Timber Harvesting Litigation." The reduced number of approved THPs
was, and continues to be, attributable to several factors, including a
significantly reduced level of THPs submitted by the Company to the CDF during
the first nine months of 1998 due to (a) the extensive amount of time devoted by
the Company's foresters, wildlife and fisheries biologists and other personnel
to (i) amending a significant number of previously submitted THPs to incorporate
various new requirements which Pacific Lumber agreed to as part of the
Pre-Permit Agreement (as defined on page 89), (ii) preparing the Combined Plan
and all the related data (see "Business of the Company--Regulatory and
Environmental Matters--Overview"), (iii) responding to comments received by the
Company from various federal and state governmental agencies with respect to its
filed THPs in light of the new and more stringent requirements that Pacific
Lumber agreed to observe pursuant to the Pre-Permit Agreement and (iv) assisting
Pacific Lumber with responding to newly filed litigation involving certain of
the Company's THPs (see "Business of the Company--Legal Proceedings--Timber
Harvesting Litigation") and (b) implementation of a provision contained in the
Pre-Permit Agreement which requires, for the first time, a licensed geologist to
review virtually all of the Company's THPs prior to submission to the CDF. The
Company has also experienced an unexpected significantly slower rate of review
and approval with respect to its filed THPs due, in large part, to the issues
that have emerged in applying the requirements embodied in the Pre-Permit
Agreement to the Company's THPs, certain of which requirements impose new
forestry practices that apply solely to operations in the Company Timber. As a
result of the factors discussed above, the Company had a severely dimished
inventory of approved THPs at December 1, 1998, which is limiting the ability to
conduct harvesting operations in the Company Timber. Harvesting levels during
the fourth quarter of 1998 have been significantly below that of the fourth
quarter of 1997.

     Pacific Lumber has released a draft of the Combined Plan for public review
and comment and believes that it has completed most of its work in connection
with preparation of the Combined Plan; however, additional work will be required
as a result of completion of the public review and comment process for the
Combined Plan and as a result of the California Headwaters Bill. The Company has
also retained several geologists, and believes it has made progress with the
various state and federal government agencies in resolving issues regarding the
application of the requirements of the Pre-Permit Agreement to the Company's
filed THPs. Accordingly, the Company believes that it will be able to increase
its rate of THP submissions during the first half of 1999. In addition, if the
Combined Plan and the Permits are approved, the Company expects to experience a
more streamlined THP process, which should result in an increased volume of
approved THPs. However, there can be no assurance that the Company will not
continue to experience difficulties in submitting and receiving approvals of its
THPs similar to those difficulties it has been experiencing.

     The Company expects that cash flow from operations, together with other
available sources of funds, will be sufficient to fund its working capital,
capital expenditures and required debt service obligations for the next year.
Based upon the Company's financial results through the date of this Prospectus,
the Company does not expect to have sufficient cash on hand from the sale of
logs to pay the interest due on the Timber 

                                       17
<PAGE>
Notes on the January 20, 1999 payment due. In such event, a capital contribution
will be made by Pacific Lumber or an indirect parent of the Company to fund such
interest shortfall. The Company is required to pay principal on a Note Payment
Date (as defined on page 25) only to the extent of available funds in the
Payment Account (as defined on page 107) after the payment of interest. Thus, if
a capital contribution is made only to the extent of any interest shortfall, no
principal payment will be due on the January 20, 1999 payment date. No
determination has been made as to whether a capital contribution will be made
with respect to the payment of any principal on the Timber Notes on the January
20, 1999 payment date or any future shortfalls with respect to interest or
principal. See "Risk Factors--Sources of Payments on the Timber Notes."


In addition, cash flows from operations may be adversely affected if the Company
continues to experience difficulties in the THP submission and approval process,
additional judicial or regulatory restrictions are imposed on harvesting
activities in the Company Timber, inclement weather conditions hamper harvesting
operations or the final Combined Plan is not approved or is not acceptable to
Pacific Lumber. With respect to its long-term liquidity, the Company believes
that its existing cash, together with its ability to generate sufficient levels
of cash flow from operations, should provide sufficient funds to meet its
long-term working capital, capital expenditure and debt service obligations.

                                 PACIFIC LUMBER

     Pacific Lumber and its subsidiaries engage in several principal aspects of
the lumber industry--the growing and harvesting of redwood and Douglas-fir
timber, the milling of logs into lumber products and the manufacturing of lumber
into a variety of value-added finished products. Pacific Lumber has been in
continuous operation for over 125 years. Pacific Lumber harvests and purchases
from the Company all or substantially all of the logs harvested from the Company
Timber pursuant to the New Master Purchase Agreement and related log purchase
agreements. Pursuant to the New Services Agreement, Pacific Lumber provides
operational, management and related services with respect to the Company Timber
not performed by the Company's own employees.

     On November 9, 1998, the CDF notified Pacific Lumber that it had suspended
Pacific Lumber's 1998 TOL. Pacific Lumber has ceased all operations under its
1998 TOL. Pacific Lumber has made the necessary arrangements for independent
contract loggers to be substituted as the licensed timber operator on those THPs
where Pacific Lumber's logging crews were working prior to the suspension
(independent contractors historically account for approximately 60% of the
harvesting activities on the Company Timberlands). Pacific Lumber believes it
will be able to engage independent contractors to conduct harvesting activities
on any other approved THPs during the balance of calender year 1998 and during
calendar year 1999, if necessary. Accordingly, the Company does not believe that
revocation of Pacific Lumber's 1998 TOL will have a significant adverse effect
on the Company's business or financial performance. Pacific Lumber has
determined not to appeal the suspension of its 1998 TOL, and has applied for a
new TOL from the CDF for 1999. The CDF has indicated to Pacific Lumber that it
is considering a denial of Pacific Lumber's TOL for calendar year 1999 and that
any agreements for the issuance of a conditional TOL for 1999 must contain
sufficient provisions to the CDF's satisfaction to ensure that Pacific Lumber
complies with the California Forest Practice Act (the "Forest Practice Act").

     As a result of the Palco Transfers and the Company Transfer, Pacific Lumber
(excluding its subsidiaries) directly owns lumber milling, manufacturing,
cogeneration and related facilities, approximately 100 acres of timberlands, the
Pacific Lumber Timber Rights in respect of approximately 1,900 acres of
timberlands, as well as the real property associated with its manufacturing and
related operations and substantially all of the real property subject to the
Company Timber Rights. Salmon Creek owns approximately 3,000 contiguous acres of
virgin old growth redwood timber together with an additional approximately 3,000
acres of adjacent young growth timberlands (which includes approximately 1,100
acres of real property subject to the Company Timber Rights) (the "Salmon Creek
Property").

     Pacific Lumber owns and operates four highly mechanized sawmills located
near the Company Timberlands. These sawmills historically have been supplied
almost entirely by the timberlands of Scotia Pacific and Pacific Lumber. Pacific
Lumber also owns and operates 34 kilns which dry certain of its lumber, 

                                       18
<PAGE>
a finishing plant, end and edge glue facilities which manufacture longer, wider
and more valuable upper grade lumber from short and narrow boards, a
remanufacturing facility relating to redwood fence products, a concrete block
facility, a soil amendment operation and a highly modernized cogeneration power
plant which is fueled almost entirely by residue from Pacific Lumber's milling
and production operations. The cogeneration facility generates a substantial
portion of Pacific Lumber's energy requirements and excess power generated by
the plant is sold to a regional utility. In order to enhance timber harvesting
activities, to increase the efficiency of its operations, improve the yield from
harvested trees and enhance the value of its lumber products, Pacific Lumber and
its subsidiaries have invested over $68 million in capital expenditures during
the past five years (including $22 million expended for timberland acquisitions
during such five year period). Over the past three years, Pacific Lumber's
annual lumber production has averaged approximately 297 million board feet, with
approximately 309, 291 and 290 million board feet produced in 1997, 1996 and
1995, respectively. See "Annex 2--The Pacific Lumber Company--Business."

     Pacific Lumber sells certain logs that, due to their size or quality,
cannot be efficiently processed by its mills into lumber. The majority of these
logs are purchased by Britt Lumber Co., Inc. ("Britt"), an affiliate of
Pacific Lumber, which uses such logs to manufacture a variety of fencing
products. The Company estimates that Britt accounted for approximately one-third
of the total redwood fence market in 1997.

     Pacific Lumber is an indirect wholly owned subsidiary of MAXXAM Group Inc.
("MGI"). MGI is a wholly owned subsidiary of MAXXAM Group Holdings Inc.
("MGHI"), which in turn is a wholly owned subsidiary of MAXXAM. Mr. Charles E.
Hurwitz, the Chairman of the Board and Chief Executive Officer of MAXXAM, and
affiliates of Federated Development Company ("Federated"), a New York business
trust that is wholly owned by Mr. Hurwitz, members of his immediate family and
trusts for the benefit thereof, collectively own approximately 68.8% of the
aggregate voting power of MAXXAM.

  RECENT OPERATING RESULTS

     Pacific Lumber's operating results for the nine months ended September 30,
1998 were also adversely affected by the factors described under "--The
Company--Recent Operating Results." See "Annex 2--The Pacific Lumber
Company--Management's Discussion and Analysis of Financial Condition and Results
of Operations--Results of Operations--Recent Operating Results."

                           ISSUANCE OF THE OLD NOTES

     The $160,700,000, $243,200,000 and $463,348,000 aggregate principal amounts
of the Old Class A-1 Notes, the Old Class A-2 Notes and the Old Class A-3 Notes,
respectively, were sold by the Company to the Initial Purchasers on the Closing
Date pursuant to the Purchase Agreement. The Initial Purchasers subsequently
resold the Old Notes in reliance on Rule 144A under the Securities Act and other
available exemptions under the Securities Act. The Company also entered into the
Registration Rights Agreement, pursuant to which the Company granted certain
registration rights for the benefit of the holders of the Old Notes. Under the
Registration Rights Agreement, the Company agreed, for the benefit of the
holders of the Old Notes that it would, at its own cost, (i) within 90 days
after the Closing Date file a registration statement with the Commission with
respect to a registered offer to exchange the Old Notes for New Notes, which
will have terms substantially identical to the Old Notes and (ii) use its
reasonable best efforts to cause such registration statement to be declared
effective under the Securities Act within 180 days after the Closing Date. If
the Company is unable to effect such an Exchange Offer or if for any other
reason the Exchange Offer is not consummated within 240 days after the Closing
Date, the Company is obligated under the Registration Rights Agreement to file a
shelf registration statement with the Commission covering resales of the Old
Notes. If there is a Registration Default (as defined in the Indenture) the
Company will be obligated to pay a Non-Registration Premium equal to an amount
of interest at a rate of 0.50% per annum on the outstanding principal amount of
the Timber Notes with respect to which a Registration Default is continuing
until such Registration Default has been cured. The Exchange Offer is intended
to satisfy certain of the Company's obligations under the Registration Rights
Agreement with respect to the Old Notes. See "--The Exchange Offer" and "The
Exchange Offer--Purpose and Effect."

                                       19

<PAGE>
                               THE EXCHANGE OFFER
<TABLE>
<CAPTION>
<S>                                          <C>
The Exchange Offer.......................... The Company is offering, upon the
                                             terms and subject to the conditions
                                             set forth herein and in the
                                             accompanying letter of transmittal
                                             (the "Letter of Transmittal"), to
                                             exchange $1,000 in principal amount
                                             of the New Class A-1 Notes, the New
                                             Class A-2 Notes and the New Class A-3
                                             Notes, for each $1,000 in principal
                                             amount of the outstanding Old Class
                                             A-1 Notes, the Old Class A-2 Notes
                                             and the Old Class A-3 Notes,
                                             respectively (the "Exchange
                                             Offer"). As of the date of this
                                             Prospectus, $160.7 million, $243.2
                                             million and $463.3 million in
                                             aggregate principal amounts of the
                                             Old Class A-1 Notes, the Old Class
                                             A-2 Notes and the Old Class A-3
                                             Notes, respectively, are outstanding,
                                             the maximum amount authorized by the
                                             Indenture for all Timber Notes. See
                                             "The Exchange Offer--Terms of the
                                             Exchange Offer."

Expiration Date............................. 5:00 p.m., New York City time, on
                                             January 28, 1999, as the same may 
                                             be extended, but in any event not 
                                             later than April 28, 1999. See "The
                                             Exchange Offer--Expiration Date;
                                             Extensions; Amendments."

Conditions of the Exchange Offer............ The Exchange Offer is not conditioned
                                             upon any minimum principal amount of
                                             Old Notes being tendered for
                                             exchange. However, the Exchange Offer
                                             is subject to the condition that it
                                             does not violate any applicable law
                                             or interpretation of the staff of the
                                             Commission. See "The Exchange Of-
                                             fer--Conditions of the Exchange
                                             Offer."

Termination of Certain Rights............... Pursuant to the Registration Rights
                                             Agreement, the Indenture and the Old
                                             Notes, Eligible Holders of Old Notes
                                             (i) have rights to receive
                                             Non-Registration Premiums (as defined
                                             in the Indenture) at the rate of .50%
                                             per annum of the outstanding
                                             principal balance of the Old Notes
                                             during the continuance of a
                                             Registration Default in respect of
                                             such Old Notes and (ii) have certain
                                             other rights intended for the holders
                                             of unregistered securities. Holders
                                             of New Notes will not be and, upon
                                             consummation of the Exchange Offer,
                                             Eligible Holders of Old Notes will no
                                             longer be, entitled to (i) the right
                                             to receive Non-Registration Premiums,
                                             except in certain limited circum-
                                             stances, and (ii) certain other
                                             rights under the Registration Rights
                                             Agreement intended for holders of
                                             unregistered securities. See "The
                                             Exchange Offer--Termination of
                                             Certain Rights."

Accrued Interest on the Old Notes........... The New Notes will bear interest per
                                             annum from and including the last
                                             date to which interest has been paid
                                             on the Old Notes or, if no such
                                             interest has been paid, from and
                                             including July 20, 1998. Eligible
                                             Holders whose Old Notes are accepted
                                             for exchange will not have the right
                                             to receive interest accrued thereon
                                             since such interest will be payable
                                             to the holders of the New Notes with
                                             the first interest payment on the New
                                             Notes.
</TABLE>
                                       20
<PAGE>
<TABLE>
<CAPTION>
<S>                                          <C>
Procedures for Tendering Old Notes.......... Unless a tender of Old Notes is
                                             effected pursuant to the procedures
                                             for book-entry transfer as provided
                                             herein, each Eligible Holder desiring
                                             to accept the Exchange Offer must
                                             complete and sign the Letter of
                                             Transmittal, have the signature
                                             thereon guaranteed if required by the
                                             Letter of Transmittal, and mail or
                                             deliver the Letter of Transmittal,
                                             together with the Old Notes or a
                                             Notice of Guaranteed Delivery and any
                                             other required documents (such as
                                             evidence of authority to act, if the
                                             Letter of Transmittal is signed by
                                             someone acting in a fiduciary or
                                             representative capacity), to the
                                             Exchange Agent (as defined on page
                                             22) at one of the addresses set forth
                                             on the back cover page of this
                                             Prospectus prior to 5:00 p.m., New
                                             York City time, on the Expiration
                                             Date. Any Beneficial Owner (as
                                             defined on page 55) of the Old Notes
                                             whose Old Notes are registered in the
                                             name of a nominee, such as a broker,
                                             dealer, commercial bank or trust
                                             company, and who wishes to tender Old
                                             Notes in the Exchange Offer, should
                                             instruct such entity or person to
                                             promptly tender on such Beneficial
                                             Owner's behalf. See "The Exchange
                                             Offer--Procedures for Tendering Old
                                             Notes." By tendering Old Notes for
                                             exchange, each registered holder will
                                             represent to the Company that, among
                                             other things, (i) the New Notes to be
                                             received in connection with the
                                             Exchange Offer by the Eligible Holder
                                             and each Beneficial Owner of the Old
                                             Notes are being acquired by the
                                             Eligible Holder and each Beneficial
                                             Owner in the ordinary course of
                                             business of the Eligible Holder and
                                             each Beneficial Owner, (ii) the
                                             Eligible Holder and each Beneficial
                                             Owner are not participating, do not
                                             intend to participate, and have no
                                             arrangement or understanding with any
                                             person to participate, in the
                                             distribution of the New Notes, (iii)
                                             the Eligible Holder and each
                                             Beneficial Owner acknowledge and
                                             agree that any person participating
                                             in the Exchange Offer for the purpose
                                             of distributing the New Notes must
                                             comply with the registration and
                                             prospectus delivery requirements of
                                             the Securities Act in connection with
                                             a secondary resale transaction of the
                                             New Notes acquired by such person and
                                             cannot rely on the position of the
                                             staff of the Commission enunciated in
                                             MORGAN STANLEY & CO., INCORPORATED
                                             (available June 5, 1991) and EXXON
                                             CAPITAL HOLDINGS CORPORATION (avail-
                                             able May 13, 1988), and interpreted
                                             in the Commission's letters to
                                             SHEARMAN & STERLING (available July
                                             2, 1993) and K-III COMMUNICATIONS
                                             CORPORATION (available May 14, 1993),
                                             and similar no-action or interpretive
                                             letters issued to third parties, (iv)
                                             that if the Eligible Holder or
                                             Beneficial Owner, as applicable, is a
                                             broker-dealer that acquired Old Notes
                                             for its own account as a result of
                                             market making or other trading
                                             activities, it will deliver a
                                             prospectus in connection with any
                                             resale of New Notes acquired in the
                                             Exchange Offer, (v) the Eligible
                                             Holder and each Beneficial Owner
                                             understand that a secondary resale
                                             transaction described in clause (iii)
                                             above should be covered by an
                                             effective registration statement con-
                                             taining the selling security holder
                                             information required by
</TABLE>
                                       21
<PAGE>
<TABLE>
<CAPTION>
<S>                                          <C>
                                             Item 507 of Regulation S-K of the
                                             Commission, and (vi) neither the
                                             Eligible Holder nor any Beneficial
                                             Owner is an "affiliate," as defined
                                             under Rule 405 of the Securities Act,
                                             of the Company except as otherwise
                                             disclosed to the Company in writing.
                                             In connection with a book-entry
                                             transfer, each participant will
                                             confirm that it makes the
                                             representations and warranties
                                             contained in the Letter of
                                             Transmittal.

Guaranteed Delivery Procedures.............. Eligible Holders of Old Notes who
                                             wish to tender their Old Notes and
                                             (i) whose Old Notes are not
                                             immediately available or (ii) who
                                             cannot deliver their Old Notes or any
                                             other documents required by the
                                             Letter of Transmittal to the Ex-
                                             change Agent prior to the Expiration
                                             Date (or complete the procedure for
                                             book-entry transfer on a timely
                                             basis), may tender their Old Notes
                                             according to the guaranteed delivery
                                             procedures set forth in the Letter of
                                             Transmittal. See "The Exchange
                                             Offer--Procedures for Tendering Old
                                             Notes--Guaranteed Delivery
                                             Procedures."

Acceptance of Old Notes and Delivery of New
  Notes..................................... Upon satisfaction or waiver of all
                                             conditions of the Exchange Offer, the
                                             Company will accept any and all Old
                                             Notes that are properly tendered in
                                             the Exchange Offer prior to 5:00
                                             p.m., New York City time, on the
                                             Expiration Date. The New Notes issued
                                             pursuant to the Exchange Offer will
                                             be delivered as soon as practicable
                                             after acceptance of the Old Notes.
                                             See "The Exchange Offer--Acceptance
                                             of Old Notes for Exchange; Delivery
                                             of New Notes."

Withdrawal Rights........................... Tenders of the Old Notes may be
                                             withdrawn at any time prior to 5:00
                                             p.m., New York City time, on the
                                             Expiration Date. See "The Exchange
                                             Offer--Withdrawal Rights."

Certain United States Income Tax
  Considerations............................ Generally, the exchange pursuant to
                                             the Exchange Offer will not be a
                                             taxable event for federal income tax
                                             purposes. See "Certain United States
                                             Income Tax Consequences--The Ex-
                                             change Offer."

The Exchange Agent.......................... State Street Bank and Trust Company
                                             is the exchange agent (in such
                                             capacity, the "Exchange Agent").
                                             The addresses and telephone number of
                                             the Exchange Agent are set forth in
                                             "The Exchange Offer--The Exchange
                                             Agent; Assistance."

Fees and Expenses........................... All expenses incident to the
                                             Company's consummation of the
                                             Exchange Offer and compliance with
                                             the Registration Rights Agreement
                                             will be borne by the Company. See
                                             "The Exchange Offer--Solicitation of
                                             Tenders; Fees and Expenses."

Resales of the New Notes.................... Based on positions of the staff of
                                             the Commission enunciated in MORGAN
                                             STANLEY & CO., INCORPORATED
                                             (available June 5, 1991) and EXXON
                                             CAPITAL HOLDINGS CORPORATION
                                             (available May 13, 1988), and
                                             interpreted in the Commission's
                                             letters to
</TABLE>
                                       22
<PAGE>
<TABLE>
<CAPTION>
<S>                                          <C>
                                             SHEARMAN & STERLING (available July
                                             2, 1993) and K-III COMMUNICATIONS
                                             CORPORATION (available May 14, 1993),
                                             and similar no-action or interpretive
                                             letters issued to third parties, the
                                             Company believes that the New Notes
                                             issued pursuant to the Exchange Offer
                                             to an Eligible Holder in exchange for
                                             Old Notes may be offered for resale,
                                             resold and otherwise transferred by
                                             such Eligible Holder (other than (i)
                                             a broker-dealer who purchased the Old
                                             Notes directly from the Company for
                                             resale pursuant to Rule 144A under
                                             the Securities Act or any other
                                             available exemption under the
                                             Securities Act or (ii) a person who
                                             is an affiliate of the Company within
                                             the meaning of Rule 405 under the
                                             Securities Act), without compliance
                                             with the registration and prospectus
                                             delivery provisions of the Securities
                                             Act, provided that the Eligible
                                             Holder is acquiring the New Notes in
                                             the ordinary course of business and
                                             is not participating, and has no
                                             arrangement or understanding with any
                                             person to participate, in a
                                             distribution of the New Notes. If any
                                             Eligible Holder acquires New Notes in
                                             the Exchange Offer for the purpose of
                                             distributing or participating in a
                                             distribution of the New Notes, such
                                             Eligible Holder cannot rely on the
                                             position of the staff of the
                                             Commission set forth in the above
                                             no-action and interpretive letters
                                             and must comply with the registration
                                             and prospectus delivery requirements
                                             of the Securities Act in connection
                                             with a secondary resale transaction,
                                             unless an exemption from registration
                                             is otherwise available. Each
                                             broker-dealer that receives New Notes
                                             for its own account in exchange for
                                             Old Notes, where such Old Notes were
                                             acquired by such broker-dealer as a
                                             result of market making or other
                                             trading activities, must acknowledge
                                             that it will deliver a prospectus in
                                             connection with any resale of such
                                             New Notes. See "The Exchange
                                             Offer -- Resales of the New Notes"
                                             and "Plan of Distribution."
</TABLE>
                                       23
<PAGE>
                             TERMS OF THE NEW NOTES

     The form and terms of the New Notes will be identical in all material
respects to the form and terms of the Old Notes, except that (i) the New Notes
have been registered under the Securities Act and, therefore, will not bear
legends restricting the transfer thereof, (ii) holders of the New Notes will not
be entitled to Non-Registration Premiums, and (iii) holders of the New Notes
will not be, and upon consummation of the Exchange Offer Eligible Holders of the
Old Notes will no longer be, entitled to certain rights under the Registration
Rights Agreement intended for the holders of unregistered securities. See "The
Exchange Offer--Termination of Certain Rights." The Exchange Offer shall be
deemed consummated upon the occurrence of the delivery by the Company to the
Registrar under the Indenture of New Notes in the same Class and aggregate
principal amounts as the Old Notes that are validly tendered by holders thereof
pursuant to the Exchange Offer. See "The Exchange Offer--Termination of Certain
Rights" and "--Procedures for Tendering Old Notes" and "Description of the
Timber Notes."
<TABLE>
<CAPTION>
                                           CLASS A-1 TIMBER NOTES    CLASS A-2 TIMBER NOTES    CLASS A-3 TIMBER NOTES
                                           ----------------------    ----------------------    ----------------------
<S>                                               <C>                       <C>                       <C>         
Principal Amount........................          $160,700,000              $243,200,000              $463,348,000
Note Rate...............................                 6.55%                     7.11%                     7.71%
Ratings:(1)
  Moody's...............................                    A1                        A3                      Baa2
  S&P...................................                     A                         A                       BBB
Scheduled Principal Paydown.............            Amortizing                Amortizing            Non-Amortizing(2)
Weighted Average Life/Maturity (from the
  Closing Date):
  Scheduled.............................         5.0/8.5 Years           12.4/15.5 Years           15.5/15.5 Years
  Minimum Principal.....................        6.8/11.5 Years           15.9/19.0 Years           25.5/30.0 Years
Final Maturity..........................            30.0 Years                30.0 Years                30.0 Years
Scheduled Maturity Date.................      January 20, 2007          January 20, 2014          January 20, 2014
Final Maturity Date.....................         July 20, 2028             July 20, 2028             July 20, 2028
</TABLE>
- ---------------

(1) See "--Ratings."

(2) Single principal payment on Scheduled Maturity Date.

Issuer............. Scotia Pacific Company LLC, a special
                    purpose Delaware limited liability
                    company, was organized by Pacific Lumber
                    to facilitate the Offering and is whol-
                    ly owned by Pacific Lumber. The business
                    of the Company is limited to the
                    ownership and operation of the Mortgaged
                    Property, the issuance and sale of the
                    Timber Notes, the purchase of certain
                    additional properties (which may be
                    subject to certain non- recourse
                    purchase money indebtedness), the
                    issuance of certain additional debt
                    secured by the Mortgaged Property and
                    matters incidental thereto.

Ranking............ The Timber Notes are senior obligations
                    of the Company and each Class thereof is
                    equally and ratably secured by the
                    Mortgaged Property. On each Note Payment
                    Date, the holders of each Class of
                    Timber Notes will be entitled to receive
                    payments of interest due on such Class
                    and, to the extent of funds on deposit
                    in the Payment Account (as defined on

                                       24
<PAGE>
                    page 107) available therefor, principal
                    at least equal, on a cumulative basis,
                    through each Note Payment Date, to the
                    Minimum Principal Amortization set forth
                    herein for such Class. In addition, to
                    the extent of funds on deposit in the
                    Payment Account available therefor, the
                    Company will be required to make cer-
                    tain additional principal payments
                    intended to maintain a link between the
                    deemed depletion of the Company Timber
                    and the required amortization of the
                    Timber Notes in the aggregate. See
                    "Overview and Structure of the
                    Transaction--Payments on the Timber
                    Notes-- Actual Timber Note
                    Amortization."

                    The Class A-3 Timber Notes will
                    generally receive payments of principal
                    after the Class A-2 Timber Notes have
                    been paid in full, and the Class A-2
                    Timber Notes will generally receive
                    payments of principal after the Class
                    A-1 Timber Notes have been paid in full.

                    Following the occurrence of an Event of
                    Default under the Indenture and the
                    acceleration of the Timber Notes (unless
                    such acceleration has been rescinded),
                    all Classes of Timber Notes outstanding
                    and any Additional Timber Notes (as
                    defined on page 36) will receive
                    payments of principal and interest on a
                    PRO RATA basis from funds available for
                    such payment. Each Class of Timber Notes
                    and any Additional Timber Notes will be
                    mutually cross-collateralized and
                    cross-defaulted.

Collateral......... The Timber Notes are secured by a lien
                    on and security interest in, or an
                    assignment of, the Mortgaged Property,
                    which include the Company Timberlands
                    (subject to the Pacific Lumber Timber
                    Rights), any Additional Timber
                    Properties (as defined on page 145), the
                    Subject Contracts, certain computer
                    hardware and software (subject to
                    certain rights of concurrent use with
                    Pacific Lumber) and certain other
                    assets, and the proceeds of all of the
                    foregoing, as well as all amounts on
                    deposit in the Accounts (as described
                    herein--see "Description of Timber
                    Notes--Accounts; Payment on the Timber
                    Note").

Interest........... Each Class of Timber Notes will bear
                    interest at the rate set forth on the
                    cover page hereof (each, a "Note
                    Rate"), payable semiannually in arrears
                    on January 20 and July 20 of each year
                    (each, a "Note Payment Date"),
                    commencing January 20, 1999. See
                    "Description of the Timber
                    Notes--Principal; Interest;
                    Premium--Interest."

                                       25
<PAGE>
Scheduled Maturity  
  Date............. The Scheduled Maturity Date for each
                    Class of Timber Notes represents the
                    Note Payment Date on which the Company
                    will pay the final installment of
                    principal to the holders of such Class
                    if all payments of principal are made in
                    accordance with the related Scheduled
                    Amortization Schedule. See "--Scheduled
                    Amortization."

Minimum Principal   
  Maturity Date.... If the Timber Notes are repaid in
                    accordance with the Minimum Principal
                    Amortization Schedule, the principal
                    amount thereof would be paid in full by
                    January 20, 2010, July 20, 2017 and 
                    July 20, 2028 for Classes A-1, A-2 and 
                    A-3, respectively (each such date, the
                    "Minimum Principal Maturity Date" for
                    the applicable Class of Timber Notes).

Final Maturity      
  Date............. July 20, 2028 (the "Final Maturity
                    Date") is the date by which the Rating
                    Agencies (as defined on page 158) have
                    rated the ultimate payment of principal
                    of each Class of Timber Notes. An Event
                    of Default (as described herein) will
                    occur if the Timber Notes have not been
                    paid in full by the Final Maturity Date.

Certain Structuring 
  Assumptions...... In structuring the transaction and
                    determining the Minimum Principal
                    Amortization Schedule and the Scheduled
                    Amortization Schedule for each Class of
                    Timber Notes, certain assumptions
                    regarding, among other things, harvest
                    levels, timber prices, related yield
                    taxes, operating expenses, capital
                    expenditures and other expenses were
                    made. See "Overview and Structure of
                    the Transaction--Summary of Structure
                    and Structuring Assumptions,"
                    "--Scheduled Assumptions," and "Annex
                    1--Structuring Schedule Assumptions."

Minimum Principal   
  Amortization..... For each Class of Timber Notes, the
                    Minimum Principal Amortization
                    represents the minimum amount of
                    principal which the Company must pay (on
                    a cumulative basis and without regard to
                    actual harvest levels) on such Class, to
                    the extent of the funds on deposit in
                    the Payment Account available therefor,
                    through each Note Payment Date. The
                    Minimum Principal Amortization Schedule
                    for each Class of Timber Notes is set
                    forth under "Overview and Structure of
                    the Transaction--Payments on the Timber
                    Notes--Actual Timber Note
                    Amortization." Failure to pay principal
                    on the Timber Notes of any Class in
                    accordance with the Minimum Principal
                    Amortization Schedule for such Class
                    will not constitute an Event of Default
                    if funds are not available therefor, but
                    will generally result in

                                       26
<PAGE>
                    the application of all available funds
                    to make payments on the Timber Notes, as
                    described herein. The issuance of
                    Additional Timber Notes cannot reduce
                    (but may increase) the Minimum Principal
                    Amortization of one or more Classes of
                    Timber Notes.

Scheduled           
  Amortization..... For each Class of Timber Notes, the
                    Scheduled Amortization represents the
                    amount of principal which the Company
                    must pay (on a cumulative basis and
                    without regard to actual harvest levels)
                    through each Note Payment Date in order
                    to avoid the payment of Prepayment or
                    Deficiency Premiums (each as defined on
                    page 29) to the holders of such Class.
                    The Scheduled Maturity Date, which is
                    January 20, 2007 in the case of the
                    Class A-1 Timber Notes and January 20,
                    2014 in the case of the Class A-2 and
                    Class A-3 Timber Notes, for each Class
                    of Timber Notes represents the Note
                    Payment Date on which the Company will
                    pay the final installment of principal
                    on the Timber Notes of such Class if all
                    payments of principal are made to the
                    holders of such Class in accordance with
                    the Scheduled Amortization Schedule for
                    such Class. The issuance of Additional
                    Timber Notes cannot affect the Scheduled
                    Amortization for any Class of Timber
                    Notes. The amount of amortization
                    actually required to be paid, subject to
                    available cash, may be greater or less
                    than Scheduled Amortization and will be
                    generally dependent on harvest levels.
                    See "--Actual Amortization of the
                    Timber Notes." The sole purpose of the
                    Scheduled Amortization Schedules is in
                    connection with the calculation of any
                    Prepayment or Deficiency Premiums.

                    The Scheduled Amortization Schedule for
                    the Class A-3 Timber Notes does not
                    include any payments of principal to the
                    holders of such Class before the
                    Scheduled Maturity Date for such Class.
                    Accordingly, the entire original
                    principal amount of the Class A-3 Timber
                    Notes is scheduled to be paid in a
                    single payment on such Scheduled
                    Maturity Date. In the event that the
                    Class A-3 Timber Notes are not paid in
                    full on or before their Scheduled
                    Maturity Date, a "Cash Retention
                    Event" will occur, as a result of which
                    75% of all Excess Funds (as defined on
                    page 34) will be deposited in the
                    Payment Account until all Classes of
                    Timber Notes are paid in full, generally
                    in sequential order. See "Description
                    of the Timber Notes--Principal;
                    Interest; Premium--Principal." The
                    Scheduled Amortization Schedule for each
                    Class of Timber Notes is set forth under

                                       27
<PAGE>
                    "Overview and Structure of the Transac-
                    tion--Payments on the Timber
                    Notes--Actual Timber Note
                    Amortization."

Actual Amortization 
  of the Timber     
  Notes.............The Timber Notes are generally
                    structured to link, to the extent of
                    funds on deposit in the Payment Account
                    available therefor, deemed depletion of
                    the Company Timber (through the harvest
                    and sale of logs) to the required
                    amortization of the Timber Notes through
                    each Note Payment Date. See "Overview
                    and Structure of the Transac-
                    tion--Payments on the Timber
                    Notes--Actual Timber Note
                    Amortization." The amount of principal
                    required to be paid to the holders of
                    the Timber Notes on any Note Payment
                    Date, to the extent of funds on deposit
                    in the Payment Account available
                    therefor, that exceeds the Minimum
                    Principal Amortization Amount (as
                    defined on page 103) for all Classes of
                    Timber Notes on such date is referred to
                    as the "Depletion Amortization
                    Amount." Such amount is generally
                    derived from a deemed collateral value
                    of the Company Timber, calculated
                    pursuant to certain fixed assumptions
                    and taking into account actual harvest
                    levels. See "Description of the Timber
                    Notes--Principal; Interest;
                    Premium--Principal." The calculation of
                    the Depletion Amortization Amount could
                    be revised in connection with any
                    issuance of Additional Timber Notes. See
                    "--Additional Timber Notes."

Premiums........... To the extent that principal is paid, on
                    a cumulative basis, to the holders of
                    any Class of Timber Notes earlier or
                    later than as provided in the Scheduled
                    Amortization Schedule for such Class, a
                    Prepayment Premium or a Deficiency
                    Premium will generally be due. In
                    addition, the occurrence of a
                    Registration Default will cause a
                    Non-Registration Premium to be due.
                    Prepayment Premiums, Deficiency Premiums
                    and Non-Registration Premiums are
                    generally collectively referred to
                    herein as "Premiums." Premiums will be
                    payable solely out of funds available
                    after providing for payment of all
                    interest and principal then due on the
                    Timber Notes. Any deficiency in the
                    payment of Premiums will bear interest
                    at the applicable Note Rate and will be
                    included in the Premiums owing on the
                    next Note Payment Date. The rating of
                    any Class of Timber Notes does not
                    address the payment of any Premiums or
                    interest on Premiums.

                    If the amount of principal paid to the
                    holders of a Class of Timber Notes on
                    any date (including any

                                       28
<PAGE>
                    redemption date), plus the sum of all
                    principal paid to the holders of such
                    Class of Timber Notes on all previous
                    dates, exceeds the sum of all Scheduled
                    Amortization for such Class of Timber
                    Notes through such date, the Company
                    will pay a prepayment premium (a
                    "Prepayment Premium") on the lesser of
                    (i) the amount of such excess and (ii)
                    the amount of principal paid to the
                    holders of such Class of Timber Notes on
                    such date (such lesser amount, an
                    "Excess Payment"), calculated based
                    upon the yield of like term Treasury
                    securities plus 0.50% per annum. If the
                    amount of principal paid to the holders
                    of a Class of Timber Notes on any Note
                    Payment Date, plus the sum of all
                    principal paid to the holders of such
                    Class on all previous Note Payment
                    Dates, is less than the sum of all
                    Scheduled Amortization for such Class of
                    Timber Notes through such Note Payment
                    Date (such amount, a "Payment
                    Deficiency"), the Company will pay a
                    deficiency premium (a "Deficiency
                    Premium") on such Payment Deficiency
                    equal to interest on the Payment
                    Deficiency at a rate of 1.50% per annum.
                    See "Description of the Timber
                    Notes--Principal; Interest;
                    Premium--Premium."

Optional Redemption
  and Optional      
  Prepayments of    
  Principal........ The Timber Notes of any Class may be
                    redeemed at the option of the Company,
                    in whole but not in part, at any time,
                    provided that no Timber Notes of a Class
                    having an earlier Scheduled Maturity
                    Date (or, in the case of redemption of
                    the Class A-3 Timber Notes, no Timber
                    Notes) remain outstanding following such
                    redemption. The redemption price for any
                    Class of Timber Notes will equal the
                    sum, for such Class, of (i) all unpaid
                    principal amounts on such Class of
                    Timber Notes, (ii) any accrued and
                    unpaid Deficiency Premiums,
                    Non-Registration Premiums and/or
                    Prepayment Premiums on such Class of
                    Timber Notes, (iii) all accrued and
                    unpaid interest (including any default
                    interest and any interest on Premiums)
                    on such Class of Timber Notes and (iv) a
                    Prepayment Premium on any Excess Payment
                    resulting from the redemption, computed
                    as described under "--Premiums."

                    In addition, the Company may, at its
                    option, prepay the principal of the
                    Timber Notes, in whole or in part, on
                    any Note Payment Date, subject to
                    payment of any applicable Prepayment
                    Premium. Any such optional prepayments
                    will be made, first, to the holders of
                    the Class A-1 Timber Notes, second, to
                    the holders of the Class A-2 Timber
                    Notes and, third, to the holders of

                                       29
<PAGE>
                    the Class A-3 Timber Notes. See
                    "Description of the Timber
                    Notes--Optional Redemption and Optional
                    Prepayments."

Required Liquidity  
  Amount........... The "Required Liquidity Amount" is an
                    amount equal to one year's interest at
                    the applicable Note Rates on the
                    principal balance of all outstanding
                    Timber Notes. The Required Liquidity
                    Amount is currently approximately $63.5
                    million.

Line of Credit..... The Company has obtained a line of
                    credit pursuant to a Line of Credit
                    Agreement (as defined on page 152) for
                    the benefit of holders of the Timber
                    Notes in an initial amount equal to the
                    initial Required Liquidity Amount. The
                    total amount that can be borrowed under
                    the Line of Credit Agreement (the
                    "Commitments") is reduced to the
                    extent that the availability under the
                    Line of Credit Agreement exceeds the
                    then Required Liquidity Amount. The Line
                    of Credit Agreement is provided by
                    financial institutions (the "Liquidity
                    Providers") whose debt ratings are
                    satisfactory to the Rating Agencies
                    (generally, a short-term unsecured debt
                    rating of not less than "A-1" by S&P
                    and "P-1" by Moody's).

                    The Company (or the Trustee) may
                    generally borrow under the Line of
                    Credit Agreement to make payments of
                    interest (other than interest on
                    Premiums) on the Timber Notes on any
                    Note Payment Date, to the extent that
                    funds available or to be available in
                    the Payment Account are otherwise
                    insufficient for such purpose (such
                    borrowing, an "Interest Advance").
                    Interest Advances, together with
                    interest thereon (other than any
                    Supplemental Liquidity Provider In-
                    terest (as defined on page 160), which,
                    together with any Additional Liquidity
                    Provider Fees (as defined on page 145),
                    are paid only out of funds that would
                    otherwise be released to the Company
                    free of the Lien of the Deed of Trust),
                    are repaid to the Liquidity Providers on
                    a monthly basis prior to making monthly
                    deposits in the Payment Account.

                    The Line of Credit Agreement initially
                    has a term of 364 days. Prior to each
                    Scheduled Termination Date (as defined
                    on page 159) for the Line of Credit
                    Agreement, the Company will request that
                    the Line of Credit Agreement be extended
                    for an additional term of not less than
                    364 days. In the event that any
                    Liquidity Provider (x) fails to renew
                    its Commitment or (y) ceases to meet the
                    required rating criteria, then either
                    (i) such Liquidity Provider will be
                    replaced or

                                       30
<PAGE>
                    (ii) the entire amount of the then
                    available Commitments will be borrowed
                    and deposited into an account (such
                    account, the "Liquidity Account" and
                    such borrowing, a "Termination
                    Advance"). Amounts on deposit in the
                    Liquidity Account will generally be used
                    as a substitute for the Line of Credit
                    Agreement. If the Company obtains a
                    replacement Line of Credit Agreement
                    following the creation of a Liquidity
                    Account, the funds on deposit in the
                    Liquidity Account will be used to repay
                    the Advances (as defined on page 145)
                    under the original Line of Credit Agree-
                    ment or, if any funds remain in the
                    Liquidity Account after such repayments,
                    released to the Company.

                    If a Termination Advance is made, an
                    Acceleration Event (as defined on page
                    145) does not exist and a Line of Credit
                    Acceleration (as defined on page 152)
                    has not occurred, interest on the
                    Termination Advance (other than any
                    Supplemental Liquidity Provider
                    Interest) will be paid to the Liquidity
                    Providers on a pro rata basis with
                    interest on the Timber Notes, and
                    principal repayments pursuant to the
                    terms of the Line of Credit Agreement
                    will be paid after payment of the
                    Minimum Principal Amortization Amount,
                    if any, then due for each class of
                    Timber Notes, but prior to payment of
                    the Depletion Amortization Amount.

                    During the continuance of a Triggering
                    Event (as defined on page 161), the
                    obligation to make Advances under the
                    Line of Credit Agreement will be
                    suspended and the Liquidity Providers
                    may cause a Line of Credit Acceleration
                    to occur. Upon the occurrence of a Line
                    of Credit Acceleration, no further
                    Advances will be required to be made
                    under the Line of Credit Agreement and
                    all amounts then owing to the Liquidity
                    Providers (other than any Additional
                    Liquidity Provider Fees and any
                    Supplemental Liquidity Provider
                    Interest) will be repaid prior to any
                    further payments of interest or
                    principal being made on the Timber
                    Notes. In addition, during the continu-
                    ance of an Acceleration Event, all
                    amounts then owing to the Liquidity
                    Providers (other than any Additional
                    Liquidity Provider Fees and any
                    Supplemental Liquidity Provider
                    Interest) will be repaid prior to any
                    further payments of interest or
                    principal being made on the Timber
                    Notes.

                    The initial Line of Credit Agreement is
                    the Bank of America Credit Agreement (as
                    defined on page 145).

                                       31
<PAGE>
                    Under the Bank of America Credit
                    Agreement, Interest Advances initially
                    accrue interest at a LIBOR rate plus
                    0.75% per annum. In addition, each
                    Liquidity Provider will be separately
                    obligated to fund its pro rata share of
                    each Advance. However, if a Liquidity
                    Provider defaults in making its share of
                    any Advance, the other Liquidity
                    Providers will be obligated to fund such
                    share up to the full dollar amount of
                    their respective Commitments.

                    If a Termination Advance occurs under
                    the Bank of America Credit Agreement,
                    the principal of outstanding Advances
                    will be repaid in 12 semiannual install-
                    ments on each Note Payment Date (after
                    payment of the Minimum Principal
                    Amortization Amount, if any, then due
                    for each class of Timber Notes),
                    beginning approximately two and one-half
                    years following the Termination Advance.
                    However, if a Line of Credit
                    Acceleration occurs or an Acceleration
                    Event exists, all amounts then owing to
                    the Liquidity Providers (other than any
                    Additional Liquidity Provider Fees and
                    any Supplemental Liquidity Provider
                    Interest) will be repaid prior to any
                    further payments of interest or
                    principal being made on the Timber
                    Notes. The Triggering Events (as defined
                    in the Bank of America Credit Agreement)
                    that would permit the Liquidity
                    Providers under the Bank of America
                    Credit Agreement to cause a Line of
                    Credit Acceleration to occur include,
                    among other things, acceleration of the
                    Timber Notes by reason of an interest
                    payment Event of Default, the existence
                    of an interest payment Event of Default
                    for six months plus 10 business days or
                    certain events of insolvency with
                    respect of the Company.

                    Subject to certain exceptions, the
                    Company may not amend any Line of Credit
                    Agreement unless such amendment has
                    received Rating Agency Confirmation (as
                    defined on page 158). Upon satisfaction
                    of certain conditions, including Rating
                    Agency Confirmation, the Company may, at
                    its option, arrange for a replacement
                    Line of Credit Agreement to replace the
                    then existing Line of Credit Agreement.
                    See "Description of the Timber
                    Notes--Line of Credit."

Expense Reserve.... On the Closing Date, an Expense Reserve
                    (the "Expense Reserve") was
                    established for the purpose generally of
                    paying capital costs or expenses
                    relating to the operation of the
                    Mortgaged Property or the operations of
                    the Company. The Expense Reserve was
                    funded in an initial amount of $1.1
                    million.

                                       32
<PAGE>
                    Thereafter, funds have and will be
                    transferred to the Expense Reserve
                    monthly to provide for estimated
                    operating and capital expenses of the
                    Company, subject to a minimum in the
                    Expense Reserve of $1.1 million as of
                    any Monthly Deposit Date. See "De-
                    scription of the Timber Notes--Accounts;
                    Payments on the Timber Notes--Monthly
                    Deposit Dates" and "Expense Reserve."

Prefunding          
  Account.......... $25 million of the proceeds of the
                    Offering was deposited into an account
                    (the "Prefunding Account") to be
                    available for the purchase at any time
                    of Additional Timber Properties, subject
                    to satisfaction of certain conditions.
                    As of November 1, 1998, approximately
                    $2.6 million had been withdrawn from the
                    Prefunding Account for the purchase of
                    Additional Timber Properties. Any amount
                    on deposit in the Prefunding Account may
                    be withdrawn on any Note Payment Date at
                    the direction of the Company and used to
                    prepay the Timber Notes. See
                    "Description of the Timber
                    Notes--Prefunding."

Summary of 
  Accounts......... All revenues from the Mortgaged Property
                    (including payments from Pacific Lumber
                    under the New Master Purchase Agreement)
                    are required to be deposited into a
                    trust account (the "Collection
                    Account") upon receipt, except DE
                    MINIMIS Receipts (as defined on page
                    107), which the Company must deposit in
                    the Collection Account at least monthly.

Transfers on Monthly
  Deposit Dates.... On the 20th day of each month or, if
                    such 20th day is not a Business Day, the
                    next succeeding Business Day (each, a
                    "Monthly Deposit Date"), the amounts
                    on deposit in the Collection Account
                    will generally be applied or transferred
                    in the following order of priority:

                    (i) to fund the Expense Reserve in an
                    amount equal to estimated operating
                    expenses and capital expenditures of the
                    Company (including amounts payable under
                    the New Services Agreement);

                    (ii) to pay the Trustee's and Collateral
                    Agent's Expenses (as defined on pages
                    161 and 146, respectively), and to pay
                    the Liquidity Providers' Expenses (as
                    defined on page 153);

                    (iii) to pay interest on any outstanding
                    Interest Advances under the Line of
                    Credit Agreement (other than any
                    Supplemental Liquidity Provider
                    Interest) and to repay the principal
                    amount of any Interest Advances;

                                       33
<PAGE>
                    (iv) to the Payment Account to fund a
                    portion of the interest, principal and
                    Premium, if any, estimated to be payable
                    to the holders of the Timber Notes on
                    the next succeeding Note Payment Date
                    (or if the Monthly Deposit Date is a
                    Note Payment Date, on such Note Payment
                    Date) and a portion of the interest and
                    principal, if any, estimated to be
                    payable to the Liquidity Providers on
                    the next succeeding Note Payment Date
                    (or if such Monthly Deposit Date is a
                    Note Payment Date, on such Note Payment
                    Date) following any Termination Advance;

                    (v) if a Termination Advance has been
                    made and the Line of Credit has not been
                    replaced, to replenish the Liquidity
                    Account, if necessary;

                    (vi) to transfer additional funds to the
                    Expense Reserve under certain
                    circumstances; and

                    (vii) so long as no Cash Retention Event
                    or Trapping Event (as defined on page
                    109) shall have occurred and be
                    continuing, any remaining funds (the
                    "Excess Funds"), first, to pay any
                    Additional Liquidity Provider Fees or
                    Supplemental Liquidity Provider Inter-
                    est payable under the Line of Credit
                    Agreement and, second, to the Company,
                    free and clear of the Lien of the Deed
                    of Trust. In the event that a Trapping
                    Event shall have occurred and be
                    continuing, 100%, or in the event that a
                    Cash Retention Event shall have occurred
                    and be continuing, 75%, of Excess Funds
                    shall be deposited in the Payment
                    Account, and, in the case of a Cash
                    Retention Event, the remainder shall be
                    applied as described in this clause
                    (vii) above. See "Description of the
                    Timber Notes--Accounts; Payment on the
                    Timber Notes--Monthly Deposit Dates."

                    It is expected that substantially all of
                    the cash released to the Company free of
                    the Lien of the Deed of Trust will be
                    distributed to Pacific Lumber on a
                    monthly basis. See "Risk
                    Factors--Factors Affecting Payments on
                    the Timber Notes."

                    Notwithstanding the foregoing order of
                    priority, in the event that a Line of
                    Credit Acceleration has occurred or an
                    Acceleration Event (as defined on page
                    145) shall have occurred and be
                    continuing, all interest, principal and
                    other amounts (other than any Additional
                    Liquidity Provider Fees and any Supple-
                    mental Liquidity Provider Interest) then
                    owing to the Liquidity Providers shall
                    be paid to the Liquidity

                                       34
<PAGE>
                    Providers on each Monthly Deposit Date,
                    immediately after payment of amounts
                    referred to in clauses "(i)" and
                    "(ii)" above, and no amounts shall be
                    deposited in the Payment Account until
                    such interest, principal and other
                    amounts have been paid in full.

Transfers on Note   
  Payment Dates.... On each Note Payment Date, amounts are
                    to be transferred or applied from the
                    Payment Account in the following order
                    of priority:

                    (i) to pay interest due on each Class of
                    Timber Notes and any Additional Timber
                    Notes and interest due to the Liquidity
                    Providers (other than any Supplemental
                    Liquidity Provider Interest) following
                    any Termination Advance, on a PARI PASSU
                    basis;

                    (ii) if a Termination Advance has been
                    made and the Line of Credit Agreement
                    has not been replaced, to replenish the
                    Liquidity Account, if necessary;

                    (iii) to pay the Minimum Principal
                    Amortization Amount, if any, then due on
                    each Class of Timber Notes;

                    (iv) to pay any Line of Credit
                    Amortization Amount (as defined on page
                    153) then due to the Liquidity Providers
                    following any Termination Advance;

                    (v) to pay any Depletion Amortization
                    Amount then payable on any Class of
                    Timber Notes; and

                    (vi) to pay any interest on Premiums and
                    Premiums then due.

                    So long as no Cash Retention Event or
                    Trapping Event shall have occurred and
                    be continuing, any remaining funds in
                    the Payment Account will generally be
                    released to or as directed by the
                    Company, free and clear of the Lien of
                    the Deed of Trust. In the event that a
                    Trapping Event or a Cash Retention Event
                    shall have occurred and be continuing,
                    any remaining funds shall be used to
                    make payments on the Timber Notes. See
                    "Description of the Timber
                    Notes--Accounts; Payment on the Timber
                    Notes--Note Payment Dates."

                    Notwithstanding the foregoing order of
                    priority, in the event that a Line of
                    Credit Acceleration has occurred or an
                    Acceleration Event shall have occurred
                    and be continuing, all interest,
                    principal and other amounts (other than
                    any Additional Liquidity Provider Fees
                    and any Supplemental Liquidity Provider
                    Interest) then owing to the Liquidity
                    Providers shall be paid in full to the
                    Liquidity Providers on each

                                       35
<PAGE>
                    Note Payment Date from the Payment
                    Account before any other amounts are
                    paid from the Payment Account.

Certain Principal   
  Covenants........ The Indenture, among other things,
                    requires the Company to observe
                    procedures to maintain a separate
                    existence and restricts the ability of
                    the Company to incur indebtedness, make
                    investments, merge or consolidate,
                    engage in other businesses, engage in
                    transactions with affiliates, enter into
                    other agreements or sell or encumber any
                    of the Mortgaged Property. See
                    "Description of the Timber
                    Notes--Certain Covenants."

Additional Timber   
  Notes............ The Company may issue additional debt
                    secured by the Mortgaged Property on a
                    PARI PASSU basis with the Timber Notes
                    (any such debt, "Additional Timber
                    Notes"). The issuance of Additional
                    Timber Notes is subject to certain
                    conditions, including, among others,
                    that, after giving effect to the
                    issuance of the Additional Timber Notes
                    and the redemption of any Class of
                    Timber Notes being called for redemption
                    on, and the payment of any principal on,
                    the date of issuance of the Additional
                    Timber Notes, (a) the Rating Agency
                    Condition (as defined on page 158) will
                    be satisfied, (b) the Additional Timber
                    Notes will be rated no lower than
                    "Baa2" by Moody's and "BBB" by S&P
                    and (c) the Class A-1 Timber Notes
                    shall, prior to or simultaneously with
                    the issuance of the Additional Timber
                    Notes, be paid in full or called for
                    redemption.

                    Subject to the limitations set forth
                    herein, the Company and the Trustee may
                    amend the Indenture and the other
                    Operative Documents (as defined on page
                    155), without consent of the
                    Noteholders, as necessary or required to
                    effect the issuance of Additional Timber
                    Notes. Such amendments may, among other
                    things, modify the Required Liquidity
                    Amount and provide for the use of the
                    Line of Credit Agreement (or other
                    liquidity arrangement) to make such
                    liquidity available to pay interest on
                    Additional Timber Notes or change the
                    basis upon which the actual amortization
                    of the Timber Notes is calculated. How-
                    ever, the issuance of Additional Timber
                    Notes cannot affect the Scheduled
                    Amortization used to determine
                    Prepayment Premiums and Deficiency
                    Premiums, cannot extend the Minimum
                    Principal Amortization Schedule, of any
                    Class of Timber Notes and cannot

                                       36
<PAGE>
                    substantially change the nature of the
                    Events of Default under the Indenture.
                    Moreover, unless the Timber Notes and
                    Additional Timber Notes have been
                    accelerated (and such acceleration has
                    not been rescinded), no principal
                    payments will be made on any Additional
                    Timber Notes until all Timber Notes have
                    been paid in full. Interest on the
                    Timber Notes and any Additional Timber
                    Notes will be paid pro rata. See
                    "Description of the Timber
                    Notes-- Additional Timber Notes."

Nonrecourse Timber
  Acquisition       
  Indebtedness..... The Company may have outstanding at any
                    time up to $75 million of nonrecourse
                    purchase money indebtedness incurred in
                    connection with the future acquisition
                    of timberlands or timber rights.

Ratings............ THE RATING FOR EACH CLASS OF TIMBER
                    NOTES ADDRESSES ONLY THE PAYMENT OF
                    INTEREST WHEN DUE AND THE ULTIMATE
                    PAYMENT OF PRINCIPAL NO LATER THAN THE
                    FINAL MATURITY DATE, AND DOES NOT
                    ADDRESS THE PAYMENT OF PRINCIPAL AT ANY
                    FASTER RATE OR THE PAYMENT OF ANY
                    PREMIUMS OR ANY INTEREST ON PREMIUMS. A
                    security rating is not a recommendation
                    to buy, sell or hold securities, and
                    such ratings may be subject to revision
                    or withdrawal at any time. On November
                    24, 1998, Moody's Investor Service Inc.
                    ("Moody's") announced that it has
                    placed the Timber Notes on review for
                    possible downgrade of their assigned
                    rating. Moody's indicated that its
                    rating action was prompted by the
                    suspension by the CDF of Pacific
                    Lumber's 1998 TOL on November 10, 1998.
                    See "Business of the Company--Legal
                    Proceedings--Timber Harvesting
                    Litigation." See also Annex 3 for a
                    copy of the Moody's announcement.

Certain Legal       
  Considerations... Reference is made to "Certain Legal
                    Considerations" for a description of
                    certain legal considerations relevant to
                    an investment in the Timber Notes,
                    including, but not limited to, certain
                    bankruptcy, tax and other legal
                    considerations, including the
                    possibility that the Mortgaged Property
                    and other assets and liabilities of the
                    Company might be brought into a
                    bankruptcy case of Pacific Lumber, be
                    consolidated with the assets and
                    liabilities of Pacific Lumber and be
                    available for the satisfaction of claims
                    of creditors of Pacific Lumber, subject,
                    in most circumstances, to the prior Lien
                    of the Deed of Trust.

                                       37
<PAGE>
                SUMMARY HISTORICAL AND PRO FORMA FINANCIAL DATA

     The following summary of audited historical financial data for each of the
years in the three year period ended December 31, 1997 and unaudited historical
financial data for the nine months ended September 30, 1998 and 1997 is derived
from the "Selected Historical and Pro Forma Financial Data" appearing
elsewhere in this Prospectus, and should be read in conjunction with the
Company's Financial Statements and Notes thereto and the information contained
in "Management's Discussion and Analysis of Financial Condition and Results of
Operations" appearing elsewhere herein. The financial data shown in the
"historical" columns reflects (a) the historical assets, liabilities and
results of operations of Scotia Pacific after giving effect to the Company
Transfer and (b) Pacific Lumber's and Salmon Creek's historical assets,
liabilities and results of operations attributable to the timberlands and the
timber and related timber harvesting rights transferred pursuant to the Palco
Transfers, in each case, as if such transactions occurred on January 1, 1995
(the beginning of the earliest period presented). As of and for the year ended
December 31, 1997, the historical data is as follows:

                                             COMBINING 1997 HISTORICAL DATA
                                        ----------------------------------------
                                         SCOTIA     PACIFIC    SALMON
                                        PACIFIC 0   LUMBER      CREEK     TOTAL
                                        --------    -------    -------    ------
                                                (IN MILLIONS OF DOLLARS)
Revenues.............................    $110.4      $14.7      $ 1.3     $126.4
Net income...........................      37.8        7.1        0.7       45.6
Assets...............................     261.4       93.1        2.4      356.9
Liabilities..........................     332.2        7.6         --      339.8

The historical balance sheet data as of September 30, 1998 reflects the issuance
of the Timber Notes, the retirement of the Original Timber Notes, and the
distribution of $526.1 million in cash to Pacific Lumber and other adjustments
which occurred on July 20, 1998. Logging operations on the Company Timberlands
are highly seasonal with significantly higher activity in the months of April
through November. Therefore, results in any particular quarter may not be
indicative of results for a full year.

The unaudited financial data shown in the "pro forma" columns has been
prepared based upon the historical financial data of the Company, as described
above. The pro forma operating data gives effect to the Pro Forma Adjustments as
if they occurred on January 1, 1997 and is not necessarily indicative of the
results of future operations. The operating data does not, however, give effect
to the transfer of the Elk River Timberlands to the Company.
<TABLE>
<CAPTION>
                                           NINE MONTHS ENDED SEPTEMBER 30,                  YEARS ENDED DECEMBER 31,
                                        --------------------------------------    ---------------------------------------------
                                                 1998                                      1997
                                        -----------------------     HISTORICAL    ----------------------        HISTORICAL
                                                         PRO        ----------                    PRO      --------------------
                                        HISTORICAL     FORMA(1)        1997       HISTORICAL    FORMA(1)     1996       1995
                                        ----------     --------     ----------    ----------    --------   ---------  ---------
                                                     (IN MILLIONS OF DOLLARS, EXCEPT VOLUME, PRICE AND RATIO DATA)
<S>                                       <C>           <C>           <C>           <C>          <C>       <C>        <C>      
OPERATING DATA:
  Log sales to Pacific Lumber........     $ 67.8        $ 67.8        $105.1        $126.4       $126.4    $   135.0  $   129.4
  General and administrative
    expenses.........................        6.7           8.0           6.7           8.3         10.4          7.8        7.6
  Depletion and depreciation.........        9.3           9.3          13.8          16.8         16.8         16.8       17.5
  Operating income...................       51.8          50.5          84.6         101.3         99.2        110.4      104.3
  Interest and other income..........        1.9           1.6           2.0           2.8          1.9          2.9        3.0
  Interest expense...................       27.5          48.9          20.6          27.3         65.6         28.3       29.2
  Income before income taxes.........       26.2           3.2          66.0          76.8         35.5         85.0       78.1
  Income before extraordinary item...       18.7           3.2          39.1          45.6         35.5         51.5       46.0
  Extraordinary item.................      (35.4)                         --            --                        --         --
  Net income (loss)..................      (16.8)                       39.1          45.6                      51.5       46.0
OTHER DATA:
  Harvest volumes (thousands of
    Mbfe)(2).........................       97.5          97.5         151.8         182.3        182.3        182.5      187.5
  Average realized SBE Price per
    Mbfe(2)..........................     $  695        $  695        $  692        $  693       $  693    $     740  $     690
  EBITDA(3)..........................       61.1          59.8          98.4         118.1        116.0        127.2      121.8
  Ratio of earnings to fixed
    charges..........................        2.0x          1.1x          4.2x          3.8x         1.5x         4.0x       3.7x
  Capital expenditures (including
    timberland acquisitions).........        7.2           7.2          11.1          14.8         14.8          7.3        4.2
  Dividends and distributions........      532.8            --          48.6          74.7        540.7         84.1       79.1
</TABLE>
                                       38
<PAGE>
<TABLE>
<CAPTION>
                                                             HISTORICAL
                                        -----------------------------------------------------
                                                                       DECEMBER 31,
                                           SEPTEMBER 30,      -------------------------------
                                               1998             1997       1996       1995
                                        -------------------   ---------  ---------  ---------
                                                      (IN MILLIONS OF DOLLARS)
<S>                        <C>                <C>             <C>        <C>        <C>      
BALANCE SHEET DATA:
  Cash and cash equivalents(4).......         $  18.0         $    20.9  $    20.3  $    21.5
  Timber and timberlands.............           246.2             249.7      255.6      268.2
  Restricted cash(4).................            23.7              28.4       30.0       31.4
  Total assets.......................           338.2             356.9      362.5      378.8
  Total indebtedness.................           867.8             327.5      336.9      351.6
  Member capital (deficit)...........          (547.1)             17.1       12.7       12.9
</TABLE>
- ---------------

(1) The pro forma operating data reflects the following adjustments to the
    historical operating data: (a) general and administrative expenses were
    increased to reflect the additional fees payable and amounts reimbursable to
    Pacific Lumber (net of amounts capitalized) under the New Services
    Agreement; and (b) interest expense reflects the amount of interest due with
    respect to the outstanding aggregate principal amount of the Timber Notes,
    commitment fees under the Line of Credit Agreement and the amortization of
    the estimated fees and expenses associated with the Offering and the Line of
    Credit Agreement and excludes interest expense and amortization of deferred
    financing costs associated with the Original Timber Notes. See "Unaudited
    Pro Forma Statement of Income" and the Notes thereto.

(2) Historical harvest volumes reflected here and elsewhere in this Prospectus
    are stated on an Mbfe basis as described herein using SBE Prices for the
    January 1998 to June 1998 period. Harvest volumes reflected in Scotia
    Pacific's Annual Report on Form 10-K for the year ended December 31, 1997
    were stated on an Mbfe basis using SBE Prices for the January 1992 to June
    1992 period.

(3) Reference is made to the Statement of Cash Flows contained in the Company's
    Financial Statements contained elsewhere in this Prospectus for a complete
    presentation of cash flows from operating, investing and financing
    activities prepared in accordance with generally accepted accounting
    principles. EBITDA means operating income plus depreciation and depletion.
    EBITDA is not intended to represent cash flow, an alternative to net income
    or any other measure of performance in accordance with generally accepted
    accounting principles; it is included because the Company believes that
    certain investors find it a useful tool for measuring the ability of the
    Company to service its debt.

(4) Historical cash and cash equivalents as of September 30, 1998 includes
    amounts deposited in the Expense Reserve. Historical restricted cash as of
    September 30, 1998 represents amounts held in the Prefunding Account.
    Historical cash and cash equivalents for prior periods principally includes
    amounts deposited in the expense reserve and payment account held by the
    trustee under the indenture which governed the Original Timber Notes (the
    "Original Indenture") for the payment of interest and principal on the
    next semiannual note payment date for the Original Timber Notes. Historical
    restricted cash for prior periods represents amounts held in the liquidity
    account for the Original Timber Notes (the "Original Liquidity Account").

                                       39
<PAGE>
                                  RISK FACTORS

     HOLDERS OF THE OLD NOTES SHOULD CAREFULLY CONSIDER THE FACTORS SET FORTH
BELOW REGARDING AN INVESTMENT IN THE NEW NOTES AS WELL AS THE OTHER INFORMATION
CONTAINED IN THIS PROSPECTUS. THIS SECTION CONTAINS STATEMENTS WHICH CONSTITUTE
"FORWARD-LOOKING STATEMENTS." SEE THIS SECTION, "SUMMARY--THE COMPANY--RECENT
OPERATING RESULTS" AND "BUSINESS OF THE COMPANY--REGULATORY AND ENVIRONMENTAL
MATTERS," "--HEADWATERS AGREEMENT," AND "--LEGAL PROCEEDINGS" FOR
CAUTIONARY INFORMATION WITH RESPECT TO SUCH FORWARD-LOOKING STATEMENTS.

SOURCE OF PAYMENTS ON THE TIMBER NOTES

     The Timber Notes are secured by, and are payable from the proceeds of, the
Mortgaged Property. The Company does not have any material assets other than the
Mortgaged Property. Accordingly, in the event such proceeds are insufficient to
pay amounts payable on the Timber Notes when due, the Trustee and, to the extent
permitted under the Indenture, the holders of the Timber Notes (the
"Noteholders"), will effectively be limited to the exercise of remedies
against the Mortgaged Property, including foreclosure or exercise of power of
sale under the Deed of Trust.

     In the event the Trustee were to exercise foreclosure or power of sale
remedies under the Deed of Trust, there is a substantial likelihood that the
Multi-Species HCP, SYP and Permits, if approved or issued by the relevant
federal and state authorities, would not be transferable to a purchaser of the
Mortgaged Property without further action by the relevant regulatory authorities
issuing an amended Multi-Species HCP and SYP as well as amended Permits to such
purchaser after an opportunity for public notice and comment. For the effects
that the absence of the Multi-Species HCP, SYP and Permits would likely have on
the Company's business, see "--Regulatory and Environmental Factors" and
"--Headwaters Agreement."

     The Timber Notes will not constitute obligations of, or interests in,
Pacific Lumber or any other person. Noteholders will not have recourse against
Pacific Lumber or any other person, or any of Pacific Lumber's assets in respect
of the Timber Notes. Pacific Lumber will not be liable to fund any portion of
the Company's obligations in respect of the Timber Notes or to make additional
investments in the Company.

FACTORS AFFECTING PAYMENTS ON THE NEW NOTES

     Amounts payable on the Timber Notes on each Note Payment Date are expected
to be funded from cash on deposit in the Payment Account. See "Overview and
Structure of the Transaction--Payments on the Timber Notes--Funding of Timber
Note Payments; Cash Release Mechanism." The amount of such cash will depend
primarily upon the quantities and timing of log sales and, to a lesser extent,
sales prices received for logs harvested from the Company Timber. Although the
New Master Purchase Agreement permits the Company to sell logs or timber to
purchasers other than Pacific Lumber, it is expected that Pacific Lumber will
purchase substantially all of the Company's logs that would otherwise be
available for sale to third parties. Accordingly, the quantities and timing of
log sales and sales prices received for logs harvested from the Company Timber
are expected to depend largely upon purchases of logs by Pacific Lumber. The
timing and amount of such purchases by Pacific Lumber may be affected by factors
outside the control of the Company, including regulatory and environmental
factors, the financial condition of Pacific Lumber, and the supply and demand
for lumber products (which, in turn, will be influenced by demand in the
housing, construction and remodeling industries). The Company's recent results
of operations have been adversely affected by the absence of a sufficient number
of available THPs to enable the Company to conduct its operations at 1997
levels. In addition, the Company may not have sufficient cash on hand from the
sale of logs to pay the interest due on the Timber Notes on the January 20, 1999
payment date, but anticipates that a capital contribution would be made to the
Company to fund such interest shortfall. See "Summary--The Company--Recent
Operating Results." For additional information concerning Pacific Lumber, see
"Annex 2--The Pacific Lumber Company." In light of the current milling
capacity of companies in the lumber industry and the declining industry
wide-inventory of commercially harvestable timber resulting from increasing
restrictions on timber harvesting on publicly and privately owned lands, the
expansion of national and state parks, and other factors, the Company expects,
but can

                                       40
<PAGE>
give no assurance, that third parties with excess milling capacity would be
available to purchase the Company Timber covered by an approved THP (or logs
harvested from such Company Timber). There can be no assurance that actual
quantities of logs sold and actual prices received for logs will be sufficient
to pay all amounts of principal of, and any Premiums and interest on, the Timber
Notes.

     Prior to making payments on the Timber Notes, the Company will be required
to pay, or reserve for the payment of, certain taxes imposed on the Company
Timberlands and yield taxes imposed on the harvesting of logs therefrom, capital
expenditures and expenses relating to the operation and servicing of the Company
Timberlands. The Structuring Cash Flows (as defined on page 61 under "Overview
and Structure of the Transaction--Summary of Structure--Structuring Cash
Flows") are based on certain assumptions about the amount of these expenditures
(including escalations thereof), quantities and prices of log sales by the
Company and other factors. To the extent that actual results differ adversely
from the assumptions used to create the Structuring Cash Flows, whether by
reason of (i) actual harvesting levels and quantities of log sales being lower
than those assumed in the Structuring Cash Flows, (ii) increases in taxes or
other operating expenses (including any increases in operating costs resulting
from a termination of the New Services Agreement) or capital expenditures, (iii)
actual log prices being lower than those assumed in the Structuring Cash Flows
or (iv) other factors, the Company's ability to make payments on the Timber
Notes could be impaired. As discussed under "Business of the
Company--Regulatory and Environmental Matters--The Combined Plan and California
Headwaters Bill," the provisions of the California Headwaters Bill impose, and
potential proposed amendments to the Combined Plan could impose, more stringent
harvesting requirements and reduce the amount of Company Timber that may be
harvested as contemplated by the SYP in its current form and assumed in the
Initial Harvest Schedule described in "Overview and Structure of the
Transaction" and "--Regulatory and Environmental Factors." The Company is
unable to estimate what effect these changes might have on reducing the required
amortization of the Timber Notes.

     It is expected that, consistent with the Company's purposes and its needs
to fund operating expenses and capital expenditures, substantially all of the
cash released from accounts maintained by the Trustee to the Company free of the
Lien of the Deed of Trust will be distributed to Pacific Lumber on a monthly
basis. See "Overview and Structure of the Transaction--Payments on the Timber
Notes--Funding of Timber Note Payments; Cash Release Mechanism." The Company
expects that substantially all of the funds distributed by it to Pacific Lumber
will be utilized by Pacific Lumber for general corporate purposes, including
funding operating expenses and capital expenditures and paying dividends to its
parent company. Any funds so distributed to Pacific Lumber by the Company will
be in addition to (and not credited against) the fees payable and amounts
reimbursable by the Company to Pacific Lumber for services provided under the
New Services Agreement. See "Description of Certain Principal Agreements--New
Services Agreement."

     In the event that the Company's cash flows are not sufficient to generate
distributable funds to Pacific Lumber, Pacific Lumber's ability to satisfy its
operating expenses and capital expenditure requirements would be materially
impaired. In addition, if Pacific Lumber is unable to meet its operating
expenses and capital expenditure requirements, the Company's operations could be
adversely affected if it impacts Pacific Lumber's ability to perform its
obligations under the New Services Agreement or the New Purchase Agreement. See
"Annex 2--The Pacific Lumber Company--Management's Discussion and Analysis of
Financial Condition and Results of Operations of Pacific Lumber--Financial
Condition and Investing and Financing Activities." The Structuring Cash Flows,
and the assumptions used to create the Structuring Cash Flows, were not prepared
with reference to (and do not take account of) Pacific Lumber's operating and
other expenses. Under the assumptions underlying the Structuring Cash Flows,
there would be no funds available for distribution by the Company to Pacific
Lumber. However, the Company believes, although there can be no assurance, that
the assumptions underlying the Structuring Cash Flows are conservative (see
"Overview and Structure of the Transaction--Summary of Structure--Structuring
Cash Flows") and, to the extent that actual results differ positively from the
assumptions used to create the Structuring Cash Flows, the rate of amortization
for the Timber Notes could be faster and the amount of funds available for
distribution by the Company to Pacific Lumber could be increased. See
"--Factors Affecting Actual Amortization." On a pro forma basis, assuming that
all of the Company's available cash would have been

                                       41
<PAGE>
distributed to Pacific Lumber on a monthly basis, Pacific Lumber would have
received dividends of approximately $36.9 million in respect of the year ended
December 31, 1997, excluding dividends paid with the proceeds of the Offering.
These pro forma dividends are not necessarily indicative of amounts that the
Company will actually distribute to Pacific Lumber in the future. See "Annex
2--The Pacific Lumber Company--Management's Discussion and Analysis of Financial
Condition and Results of Operations of Pacific Lumber--Financial Condition and
Investing and Financing Activities." See also "Summary--The Company--Recent
Operating Results" and "Annex 2--The Pacific Lumber Company--Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Results of Operations--Recent Operating Results."

     The demand for timber is influenced by the demand for lumber products
which, in turn, is influenced by conditions in the housing, construction and
remodeling industries. The housing, construction and remodeling industries are
highly cyclical and are affected by numerous factors, including real estate
prices, interest rates, credit availability, property taxes, federal and state
income tax policy, energy costs and general economic conditions, all of which
are beyond the control of the Company. In addition, the ability of the Company
to sell logs will depend upon its ability to obtain regulatory approval of THPs.
See "--Regulatory and Environmental Factors" and "Business of the
Company--Legal Proceedings." The Company's recent results of operations have
been adversely affected by the absence of a sufficient number of available THPs
to enable the Company to conduct its operations at 1997 levels. See
"Summary--The Company--Recent Operating Results."

FACTORS AFFECTING ACTUAL AMORTIZATION

     No assurance can be given that revenues received from the sale of logs to
Pacific Lumber under the New Master Purchase Agreement or from other sources
(net of operating expenses) will be sufficient to pay all amounts of interest,
principal, Premiums and interest on Premiums with respect to the Timber Notes.
In addition, even if such revenues are sufficient to pay amounts due on the
Timber Notes, actual payments of principal on any particular Note Payment Date
will generally depend upon the amount of logs or timber sold (or deemed sold) by
the Company. Accordingly, the actual rate of amortization of each Class of
Timber Notes may be faster or slower than that indicated on the applicable
Scheduled Amortization Schedule (as described herein). See "Overview and
Structure of the Transaction--Payments on the Timber Notes." The Company
expects that the actual rate of amortization of the Timber Notes will generally
be faster than that indicated on the Minimum Principal Amortization Schedules.
However, certain provisions of the California Headwaters Bill impose, and
potential proposed amendments to the Combined Plan could impose, more stringent
harvesting requirements and reduce the amount of Company Timber that may be
harvested as contemplated by the SYP in its current form and assumed in the
Initial Harvest Schedule. See also "--Regulatory and Environmental Factors."
The Company is unable to estimate what effect these changes might have on
reducing the required amortization of the Timber Notes. Although Noteholders
will generally be entitled to Prepayment Premiums or Deficiency Premiums in the
event that the Timber Notes are amortized more rapidly or more slowly than
contemplated by the applicable Scheduled Amortization Schedule (see "Overview
and Structure of the Transaction--Payments on the Timber Notes--Premiums"), the
timing of payments of principal on each Class of the Timber Notes will affect
the actual yield Noteholders ultimately receive in respect of the Timber Notes.
In addition, the Company may not have sufficient cash on hand from the sale of
logs to pay the interest due on the Timber Notes on the January 20, 1999 payment
date, but anticipates that a capital contribution would be made to the Company
to fund such interest shortfall. See "Summary--The Company--Recent Operating
Results."

     The Timber Notes may be redeemed, in whole but not in part, on any date,
and the Company must make prepayments of principal on the Timber Notes in excess
of Minimum Principal Amortization to the extent required by the Indenture and
may make optional prepayments of principal of the Timber Notes from any
available source of funds on any Note Payment Date. While a Prepayment Premium
would be required to be paid if such redemption or prepayment caused the
cumulative amount of principal paid on the Timber Notes of any Class through the
date of such redemption or prepayment to be in excess of the cumulative
Scheduled Amortization for such Class through such date, no assurance can be
made that the amount of

                                       42
<PAGE>
such Prepayment Premium would adequately compensate a holder of the Timber Notes
for the cost to such holder of such redemption or prepayment.

     In addition to the purchase of the Headwaters Timberlands, the California
Headwaters Bill authorizes the expenditure of $80 million toward the acquisition
at fair market value of certain Company Timberlands. This appropriation is
available from July 1, 1999 to June 30, 2001. The bill specifically authorizes
the acquisition at fair market value of the Owl Creek grove and requires that
the California Wildlife Conservation Board make an offer to purchase this grove
by no later than July 1, 2000. The bill also provides that if any portion of the
$80 million remains after purchase of the Owl Creek grove, such remainder may be
used to purchase certain other timberlands.

     The Combined Plan contemplates the harvesting over time of either the Owl
Creek grove or a forest grove owned by Pacific Lumber commonly referred to as
"Grizzly Creek." The Initial Harvest Schedule assumed that the Owl Creek grove
would be harvested over time; however, a provision of the California Headwaters
Bill designates the Owl Creek grove as a conservation area for the marbled
murrelet, which would have the effect of restricting the activities which could
be conducted in the grove to only management activities not detrimental to the
marbled murrelet.

     The Owl Creek grove consists of approximately 900 acres of primarily old
growth redwood timber and the Company estimates that the Owl Creek grove
constitutes approximately 2% of the aggregate Mbfe contained in the Company
Timber. It is uncertain whether the Owl Creek grove will ultimately be sold to
the state of California. Furthermore, the Company could arrange to exchange the
Owl Creek grove for other timberlands pursuant to the substitute collateral
provisions of the Indenture. See "Description of the Timber Notes--Substitute
Collateral." Were the Owl Creek grove to be sold to the state of California,
the Company would be required to recognize Deemed Production (as defined on page
149) with respect to the Mbfe contained within the grove. This Deemed Production
could result in an increase in required amortization of the Timber Notes by up
to approximately $17 million (assuming a sale in the payment period ended July
20, 1999) which might be offset by a reduction of required amortization in later
years attributable to not having any actual harvest from the Owl Creek grove. In
addition, this Deemed Production would result in the obligation to pay
Prepayment Premiums, computed as described under "Description to the Timber
Notes--Principal; Interest Premium--Premium," on Excess Payments so long as
actual amortization of the Timber Notes exceeds their Scheduled Amortization. If
the Owl Creek grove is not sold to the State of California or exchanged for
other timberlands and cannot be harvested, the inability to harvest the Owl
Creek grove could, all other things being equal, have the effect of reducing the
required amortization of the Timber Notes during the ten years ending July 2008
by up to approximately $17 million, and have the effect of further reductions in
later years. Any decision by the Company to sell the Owl Creek grove or other
timberlands pursuant to the terms of the California Headwaters Bill would
depend, among other things, upon the adequacy of the consideration to be
received for the sale of such timberlands. Aside from the proposed sale of
certain Company Timberlands pursuant to the terms of the California Headwaters
Bill, the Company does not have any plans to sell any portions thereof or to
make any Lump Sum Sales (as defined on page 120).

     Certain other provisions of the California Headwaters Bill impose, and
potential proposed amendments to the Combined Plan could impose, more stringent
harvesting requirements and reduce the amount of Company Timber that may be
harvested as contemplated by the SYP in its current form and assumed in the
Initial Harvest Schedule. See "--Regulatory and Environmental Factors." The
Company is unable to estimate what effect these changes might have on reducing
the required amortization of the Timber Notes.

     The Scheduled Amortization Schedule for the Class A-3 Timber Notes does not
provide for any payments of principal on the Class A-3 Timber Notes before the
Scheduled Maturity Date for that Class. It is not anticipated that the Company
will have sufficient funds from operations to repay the principal amount of the
Class A-3 Timber Notes on their Scheduled Maturity Date, and, accordingly, the
Company intends to refinance the Class A-3 Timber Notes. If the Company fails to
repay the Class A-3 Timber Notes by the Scheduled Maturity Date thereof, a
Deficiency Premium would be payable and a Cash Retention Event will occur which
results in 75% of all Excess Funds being deposited in the Payment Account. The
Company's

                                       43
<PAGE>
ability to refinance such indebtedness, at all or on terms considered acceptable
to the Company, will depend on market conditions and other factors which may be
beyond the Company's control. There can be no assurance, therefore, that the
Class A-3 Timber Notes will be repaid on their Scheduled Maturity Date.

LINE OF CREDIT PRIORITY

     The Company has entered into a Line of Credit Agreement pursuant to which
the Company or the Trustee may borrow to pay interest on the Timber Notes if
amounts otherwise available therefor are insufficient. The Line of Credit
Agreement provides liquidity only and not credit enhancement. During the
continuance of certain Triggering Events under a Line of Credit Agreement,
including, among other things, in the case of the Bank of America Credit
Agreement, acceleration of the Timber Notes by reason of an interest payment
Event of Default, the existence of an interest payment Event of Default for six
months plus 10 business days or certain insolvency events with respect to the
Company, the obligation to make Advances under the Line of Credit Agreement will
be suspended and the Liquidity Providers may terminate the Line of Credit
Agreement. Upon such termination, no further Advances will be required to be
made under the Line of Credit Agreement and all amounts then owing to the
Liquidity Providers (other than any Additional Liquidity Provider Fees and any
Supplemental Liquidity Provider Interest) will be repaid prior to any further
payments of interest or principal being made on the Timber Notes. See
"Description of the Timber Notes--Line of Credit." In addition, Interest
Advances and interest thereon (other than any Supplemental Liquidity Provider
Interest) will be paid on a monthly basis to the Liquidity Providers prior to
funding payments to holders of Timber Notes. Principal payments due following
any Termination Advance would be made on Note Payment Dates after payment of the
Aggregate Minimum Principal Amortization Amount (as defined on page 145) as of
the respective Note Payment Dates but prior to any additional principal payments
on the Timber Notes. However, if a Line of Credit Acceleration occurs or an
Acceleration Event exists, all amounts then owing to the Liquidity Providers
(other than any Additional Liquidity Provider Fees and any Supplemental
Liquidity Provider Interest) will be repaid prior to any further payments of
interest or principal being made on the Timber Notes.

ADDITIONAL TIMBER NOTES

     Subject to the conditions set forth herein, the Company may issue
Additional Timber Notes that rank PARI PASSU with the Timber Notes. There can be
no assurance that, despite the conditions to the issuance of Additional Timber
Notes, the Company will have adequate funds after the issuance of such
Additional Timber Notes to pay amounts that would otherwise have been paid with
respect to any Class of Timber Notes. Moreover, the formula by which the amount
of principal the Company must pay with respect to any Class of Timber Notes (to
the extent cash is available therefor in the Payment Account) may be revised
upon the issuance of any Additional Timber Notes, although (i) the issuance of
Additional Timber Notes cannot affect the Scheduled Amortization used to
determine Prepayment Premiums and Deficiency Premiums, and cannot extend the
Minimum Principal Amortization Schedule of any Class of Timber Notes and (ii)
unless the Timber Notes and the Additional Timber Notes have been accelerated
(and such acceleration has not been rescinded), no principal payments will be
made on any Additional Timber Notes until all Timber Notes have been paid in
full. Subject to the limitations set forth herein, the Company and the Trustee
may amend the Indenture and the other Operative Documents without consent of the
Noteholders, as necessary or required to effect the issuance of such Additional
Timber Notes. The holders of any Additional Timber Notes will share in certain
rights to vote or consent under the Indenture.

REGULATORY AND ENVIRONMENTAL FACTORS

     Regulatory and environmental matters play a significant role in the
Company's operations, which are subject to a variety of California and federal
laws and regulations dealing with timber harvesting practices, threatened and
endangered species and habitat for such species, and air and water quality. See
"Business of the Company--Regulatory and Environmental Matters." Regulatory
and environmental concerns have resulted in restrictions on the geographic scope
of and the timing of the Company's timber operations, increased operational
costs and engendered litigation and other challenges to the Company's THPs. The
Company's recent results of operations have been adversely affected by the
absence of a sufficient number

                                       44
<PAGE>
of available THPs to enable the Company to conduct its operations at 1997
levels. See "Summary--The Company--Recent Operating Results." The
environmental laws and related administrative actions and legal challenges have
severely restricted the ability to harvest virgin old growth timber, and to a
lesser extent, residual old growth timber, on the timberlands of the Company and
Pacific Lumber. Legal challenges with respect to the Company's young growth
timber have historically been limited, although certain lawsuits are pending or
threatened which could adversely affect the Company's ability to harvest young
growth timber. See "Business of the Company--Legal Proceedings--Timber
Harvesting Litigation" for a description of certain of these lawsuits,
including a recent lawsuit which could potentially result in severe restrictions
on the ability to harvest Company Timber until certain purported intra-agency
wildlife consultation requirements under the ESA are satisfied in connection
with the Combined Plan.

     The designation of a species as endangered or threatened under the ESA or
the California Endangered Species Act ("CESA") can significantly affect the
Company's operations if that species inhabits the Company Timberlands. To date,
the northern spotted owl, the marbled murrelet (a coastal seabird) and the coho
salmon are species whose designation has the potential to significantly affect
the Company's business. In the absence of an approved HCP, the Company has been
required to operate on a "no-take" basis with respect to these species. While
this method of operation has not had a material adverse effect on the Company in
respect of the northern spotted owl, the designations of the marbled murrelet
and the coho salmon have resulted or could in the future result in significant
additional restrictions on the Company's ability to harvest in certain areas of
the Company Timberlands. Also, in the absence of an approved SYP, each of the
Company's THPs is required to separately analyze the impact of the Company's
operations and mitigation measures on the endangered or threatened species
(other than with respect to the northern spotted owl, as to which Pacific Lumber
has formulated owl management plans endorsed by the appropriate regulatory
authorities). This has delayed or prevented the approval of certain of the
Company's THPs. The designation of endangered or threatened species on the
Company Timberlands and the associated environmental concerns have increased the
time required to prepare and obtain approval of THPs and have tended to reduce
the Company's supply of approved THPs. See "Summary--The Company--Recent
Operating Results" for difficulties the Company has been experiencing in
connection with the THP submission and approval process. The supply of THPs
approved at any time could continue to decrease if the Combined Plan is not
approved. The Company believes that the Combined Plan should expedite the
preparation and facilitate approval of its THPs, although there can be no
assurance that the Company will not face difficulities in the THP submission and
approval process as it implements the Combined Plan. See "Summary--The
Company--Recent Operating Results."

     Various groups and individuals have filed objections with the CDF and the
California Board of Forestry ("BOF") regarding actions and rulings with
respect to certain THPs of the Company and Pacific Lumber. Lawsuits are also
pending or threatened which seek to prevent the Company and Pacific Lumber from
implementing certain of their approved THPs or other operations. The Company
expects such environmentally focused objections and challenges to continue.
While legal challenges have not in the past had a significant adverse effect on
the Company, there can be no assurance that this will continue to be the case.
See "Business of the Company--Legal Proceedings--Timber Harvesting Litigation"
with respect to certain lawsuits which are pending or threatened which could
adversely affect the ability to harvest Company Timber, including one lawsuit
which could potentially result in severe restrictions on the ability to harvest
Company Timber until certain purported intra-agency wildlife conservation
requirements under the ESA are satisfied in connection with the Combined Plan.

     Among the conditions to the consummation of the Headwaters Agreement are
that the appropriate federal regulatory authorities approve the Multi-Species
HCP, that the appropriate state regulatory authorities approve an SYP with
respect to the Company Timberlands and that the Permits be issued to Pacific
Lumber and its affiliates (including the Company). See "--Headwaters
Agreement" below. Certain provisions of the California Headwaters Bill,
including its provisions relating to the watershed assessment process, are
required to be included in the final version of the Combined Plan. In addition,
discussions are expected to occur with federal and state regulatory agencies in
light of the recent conclusion of the public review and comment period relating
to the Combined Plan, which discussions are expected to result in

                                       45
<PAGE>

proposed amendments to the Combined Plan. The provisions of the California
Headwaters Bill impose, and the potential proposed amendments to the Combined
Plan could impose, more stringent harvesting requirements and reduce the amount
of timber that Pacific Lumber will be permitted to harvest as contemplated by
the SYP in its current form. In this regard, the Company has recently received
from the federal and state governments a number of proposed revisions to the
Multi-Species HCP. Certain of these proposed revisions were previously
considered and rejected by the Company in the course of negotiations concerning
the Pre-Permit Agreement and the Combined Plan as, among other things, being
unduly restrictive on timber harvesting operations on the Company Timberlands.
On December 17, 1998, the Company announced that its negotiations with the
regulatory agencies regarding these proposed revisions had not produced
agreement on a Multi-Species HCP, as the Company could not agree to certain of
these proposed revisions and continue to operate effectively. Although the
Company anticipates that it will have further discussions with federal and state
regulatory agencies regarding these and other proposed revisions with respect to
the Combined Plan, there can be no assurance that these discussions will result
in a Combined Plan acceptable to the Company. Inasmuch as approval of the
Multi-Species HCP and the SYP are conditions to the consummation of the
Headwaters Agreement and certain modifications proposed by the regulatory
agencies may not be acceptable to Pacific Lumber, any such proposed
modifications could also affect the consummation of the Headwaters Agreement.
Accordingly, while the parties are working diligently to complete the closing
conditions contained in the Headwaters Agreement, there can be no assurance that
the Multi-Species HCP and the SYP will be approved, that the Permits will be
issued or that the Headwaters Agreement will be consummated. In addition,
litigation could also be brought to block or delay implementation of the
Headwaters Agreement or the approvals of the Combined Plan and the issuance of
the Permits.

     The federal funding for the Headwaters Agreement expires on March 1, 1999.
If the necessary regulatory approvals are not obtained and other conditions
precedent to consummation are not satisfied by that date, the Headwaters
Agreement may not be consummated, or its consummation may be substantially
delayed. If the Headwaters Agreement is not consummated, the Combined Plan,
which assumes the consummation of the Headwaters Agreement, would have to be
significantly revised, and the Company cannot predict whether or when any such
revised plan would be presented to or approved by the regulatory authorities.
See "--Headwaters Agreement."

     Laws, regulations and related judicial decisions and administrative
interpretations dealing with the Company's business are subject to change and
new laws and regulations are frequently introduced concerning the California
timber industry. From time to time, bills are introduced in the California
legislature and in the U.S. Congress which relate to the business of the
Company, including the protection and acquisition of old growth and other
timberlands, endangered species, environmental protection, air and water quality
and the restriction, regulation and administration of timber harvesting
practices. In addition to existing and possible new or modified statutory
enactments, regulatory requirements and administrative and legal actions, the
California timber industry remains subject to potential California or local
ballot initiatives and evolving federal and California case law which could
affect timber harvesting practices. It is not possible to assess the effect of
such future legislative, judicial and administrative events on the Company or
its business.

HEADWATERS AGREEMENT

     MAXXAM and Pacific Lumber have entered into the Headwaters Agreement (see
"--Regulatory and Environmental Factors" above and "Business of the
Company--Headwaters Agreement"). The Structuring Schedule Assumptions (see
Annex 1 to this Prospectus) and the Structuring Cash Flows (each as defined on
page 61), which were utilized in structuring the Offering and determining the
Minimum Principal Amortization Schedule and the Scheduled Amortization Schedule
for each Class of Timber Notes, assumed the consummation of the Headwaters
Agreement and approval of the Combined Plan (see "Overview and Structure of the
Transaction" and "Annex 1--Structuring Schedule Assumptions"). Among other
things, the Headwaters Agreement provides for approximately 7,700 acres of
adjacent timberlands to be acquired by the United States and California from a
third party and transferred to Pacific

                                       46
<PAGE>
Lumber. The Headwaters Agreement also contemplates, and the Structuring Schedule
Assumptions assume, approval of the Combined Plan and the issuance of the
Permits, which, among other things, should facilitate a more streamlined
preparation and review of the Company's THPs and allow the Company to conduct
operations in certain areas of the Company Timberlands in which the Company
previously experienced substantial difficulty in obtaining regulatory approval
for harvesting operations. See "--Regulatory and Environmental Factors."
However, there can be no assurance that the Company will not face difficulties
in the THP submission and approval process as it implements the Combined Plan.
See "Summary--The Company--Recent Operating Results."

     Closing of the Headwaters Agreement is subject to various conditions,
including (a) the United States and California furnishing the requisite
consideration, (b) approval of an SYP, approval of a Multi-Species HCP and
issuance of Permits, each in form and substance satisfactory to Pacific Lumber,
(c) the issuance by the Internal Revenue Service and the California Franchise
Tax Board of tax closing agreements in form and substance sought by and
satisfactory to the Pacific Lumber Parties, (d) acquisition by the federal and
state governments of the Elk River Timberlands, (e) the absence of a judicial
decision in any litigation brought by third parties that any party to the
Headwaters Agreement reasonably believes will significantly delay or impair the
transactions described in the Headwaters Agreement and (f) the dismissal with
prejudice at closing of the Takings Litigation (as defined on page 48).

     The federal funding for the Headwaters Agreement, which is $250 million,
remains available until March 1, 1999 and is subject to, among other things,
contribution by the State of California of its portion of funding for the
Headwaters Agreement. In September 1998, California Governor Wilson signed the
California Headwaters Bill, which, among other things, appropriates California's
$130 million portion of funding required to consummate the Headwaters Agreement.
The state funds remain available until June 30, 1999. See "Business of the
Company--Regulatory and Environmental Matters". In October 1998, an agreement
in principle was executed providing for the sale of the Elk River Timberlands to
the United States and California. The parties have been discussing the tax
closing agreements but have not reached agreement.

     In July 1998, Pacific Lumber and the Company released the Combined Plan for
public review and comment. The public review and comment period concluded on
November 16, 1998. The Combined Plan provides that the Permits and the
Multi-Species HCP would have a term of 50 years. The Combined Plan also provides
for certain measures designed to protect habitat for the marbled murrelet and
requires Pacific Lumber to undertake a specified watershed assessment process
designed to result in site-specific protective zones for fish and other wildlife
being established adjacent to the streams on the Company Timberlands. The
California Headwaters Bill contains provisions requiring the inclusion of
additional environmentally focused provisions in the final version of the
Multi-Species HCP, including establishing wider interim streamside "no-cut"
buffers (while the watershed assessment process referred to below is being
completed) than provided for in the Combined Plan, obligating Pacific Lumber and
the government agencies to establish a schedule that results in completion of
the watershed assessment process within five years (on a watershed by watershed
basis), imposing minimum and maximum "no-cut" buffers upon the watershed
assessment process and designating the Company's Owl Creek grove as a marbled
murrelet conservation area. See "Business of the Company--Regulatory and
Environmental Matters--Endangered and Threatened Species--The Coho Salmon." The
California Headwaters Bill also provides that the SYP shall be subject to the
foregoing provisions. The California Headwaters Bill would add approximately
4,500 acres to serve as interim streamside buffers. The aggregate acreage
required to serve as streamside buffers may be adjusted based upon a watershed
assessment process required to be conducted in connection with the Headwaters
Agreement.

     The Company believes that submission of the proposed Combined Plan and the
draft EIR/EIS for public review and comment and passage of the California
Headwaters Bill are favorable developments that enhance the prospects for
consummation of the Headwaters Agreement and the issuance of the Permits.
However, certain provisions of the California Headwaters Bill, including its
provisions relating to the watershed assessment process, are required to be
included in the final version of the Combined Plan. In

                                       47
<PAGE>

addition, discussions are expected to occur with the federal and state
regulatory agencies in light of the recent conclusion of the public review and
comment period relating to the Combined Plan, which discussions are expected to
result in proposed amendments to the Combined Plan. The provisions of the
California Headwaters Bill impose, and the potential proposed amendments could
impose, more stringent harvesting requirements and reduce the amount of Company
Timber that may be harvested as contemplated by the SYP in its current form. In
this regard, the Company has recently received from the federal and state
governments a number of proposed revisions to the Multi-Species HCP. Certain of
these proposed revisions were previously considered and rejected by the Company
in the course of negotiations concerning the Pre-Permit Agreement and the
Combined Plan as, among other things, being unduly restrictive on timber
harvesting operations on the Company Timberlands. On December 17, 1998, the
Company announced that its negotiations with the regulatory agencies regarding
these proposed revisions had not produced agreement on a Multi-Species HCP, as
the Company could not agree to certain of these proposed revisions and continue
to operate effectively. Although the Company anticipates that it will have
further discussions with federal and state regulatory agencies regarding these
and other proposed revisions with respect to the Combined Plan, there can be no
assurance that these discussions will result in a Combined Plan acceptable to
the Company. Inasmuch as approval of the Multi-Species HCP and the SYP are
conditions to the consummation of the Headwaters Agreement and certain
modifications proposed by the regulatory agencies may not be acceptable to
Pacific Lumber, any such proposed modifications could also affect the
consummation of the Headwaters Agreement. Accordingly, while the parties are
working diligently to complete the closing conditions contained in the
Headwaters Agreement, there can be no assurance that the Multi-Species HCP and
the SYP will be approved, that the Permits will be issued or that the Headwaters
Agreement will be consummated. In addition, litigation could also be brought to
block or delay implementation of the Headwaters Agreement or the approvals of
the Combined Plan and the issuance of the Permits.

     If the Headwaters Agreement is not consummated and the Combined Plan is not
approved, the Company is likely to experience adverse effects on its operations
as it has in the past several years. These include continuing restrictions on
harvesting in areas containing old growth timber, possible additional
restrictions on harvesting in areas bordering the banks of fish bearing and
other streams, continuing and possibly increasing delays in approval of its THPs
and increased expense associated with compliance with government regulations and
response to legal challenges to the Company's business. The Company believes,
however, that it will have sufficient resources to pay interest and Minimum
Principal Amortization on the Timber Notes whether or not the Headwaters
Agreement is consummated and the Combined Plan is approved. There can be no
assurance, however, that this will be the case. See "--Regulatory and
Environmental Factors" regarding certain provisions of the California
Headwaters Bill which impose, and potential proposed amendments to the Combined
Plan which could impose, more stringent harvesting requirements and reduce the
amount of Company Timber that may be harvested as contemplated by the SYP in its
current form.

     Prior to entering into the Headwaters Agreement, Pacific Lumber and its
affiliates had commenced litigation seeking constitutional just compensation
from the United States and California on the grounds that the harvesting
restrictions imposed under the environmental laws constitute an uncompensated
governmental taking of private property for public use (the "Takings
Litigation"). The Takings Litigation has been voluntarily stayed pursuant to
the terms of the Headwaters Agreement. In the event that the Headwaters
Agreement is not consummated, Pacific Lumber and its affiliates intend to
continue or expand the Takings Litigation. Although Pacific Lumber and the
Company believe that the claims in the Takings Litigation are meritorious, there
can be no assurance that Pacific Lumber and its affiliates would be successful
in the Takings Litigation. Moreover, even if the Takings Litigation is
successful, there can be no assurance as to the amount or timing of any recovery
that might be received by the Company. Of the over 3,800 acres presently
identified in the Takings Litigation as timberlands that Pacific Lumber and the
Company assert that the government has taken without just compensation,
approximately 900 acres consist of Company Timber. The costs of the Takings
Litigation will be borne by Pacific Lumber pursuant to the New Services
Agreement. See "Business of the Company--Legal Proceedings--Takings
Litigation" and "Description of the Timber Notes--Deemed Production."

                                       48
<PAGE>
RISK OF LOSS FROM EARTHQUAKES, FLOOD, FIRE OR OTHER CASUALTIES

     Pacific Lumber believes that it possesses adequate insurance coverage
relating to damage to its facilities and equipment and the disruption of its
business from earthquakes. Consistent with the past practices of Pacific Lumber
and the owners of most other timber tracts in the United States, the Company
does not intend to maintain earthquake insurance in respect of standing timber.

     The Company will assume substantially all risks of loss from fire, flood
and other casualties on the Company Timberlands, similar to the risks previously
assumed by Scotia Pacific and currently assumed by Pacific Lumber and the owners
of most other timber tracts in the United States. The risk of forest fire damage
to the Company Timberlands is relatively low as a result of the foggy climate
along the northern California coast and the natural fire resistance of redwood
timber. The Company is a participant with the CDF and Pacific Lumber and other
timberland owners in cooperative fire fighting and aerial fire surveillance
programs. The extensive roads on the Company Timberlands also serve as fire
breaks and facilitate implementation of fire control techniques and utilization
of fire fighting equipment. The last forest fire of any significance affecting
the Company Timberlands occurred in 1990 with minimal loss. Consistent with the
past practices of Scotia Pacific, Pacific Lumber and the owners of most other
timber tracts in the United States, the Company does not intend to maintain fire
insurance in respect of standing timber.

SALES TO THIRD PARTIES

     Although it is currently contemplated that all or substantially all of the
Company's revenue will be derived from the sale of logs to Pacific Lumber, the
Company could sell logs or standing Company Timber to other purchasers. Although
the Company believes that it should be able to enter into agreements with
purchasers other than Pacific Lumber if it determines such agreements are in its
best interest, no assurance can be given that such purchasers will be available
or, if available, that such purchasers will have sufficient milling capacity to
enable them to acquire sufficient quantities of logs on terms adequate for the
payment of all amounts of principal of, and premium and interest on, the Timber
Notes.

CERTAIN LEGAL CONSIDERATIONS

     An investment in the Timber Notes involves the consideration of certain
bankruptcy issues. In the event that Pacific Lumber or the Company becomes a
debtor in a judicial proceeding (a "Bankruptcy Case") seeking reorganization
or other relief under Title 11 of the United States Code (the "Bankruptcy
Code"), a delay or reduction in the payment of the Timber Notes may occur. Even
if the Company is not itself a debtor in a Bankruptcy Case, a creditor,
receiver, conservator or trustee-in-bankruptcy of Pacific Lumber, or Pacific
Lumber as a debtor-in-possession, might request a court to order that the
Company Timber and other assets and liabilities of the Company be brought into a
Bankruptcy Case of Pacific Lumber and be consolidated with its assets and
liabilities. In the event such request were granted, the Company's assets,
including the Company Timberlands, would be available for the satisfaction of
claims of creditors of Pacific Lumber, subject, in most circumstances, to the
prior Lien of the Deed of Trust. If the assets and liabilities of the Company
were consolidated into a Bankruptcy Case of Pacific Lumber, such action could
delay any foreclosure on the Mortgaged Property, delay any payment on the Timber
Notes until the conclusion of the Bankruptcy Case or later or diminish the
amount or share of proceeds derived from the harvesting or sale of the Company
Timber available for payment of the Timber Notes. In addition, a party could
seek to subordinate the Timber Notes or the lien on and the security interests
in the Mortgaged Property to the claims of other creditors. See "Certain Legal
Considerations--Insolvency and Other Bankruptcy Considerations."

     In addition, an investment in the Timber Notes involves certain federal and
state income tax, and other legal considerations that investors should consider
carefully. For a discussion of such legal considerations see "Certain Legal
Considerations."

RATING OF THE TIMBER NOTES

     The ratings of the Timber Notes relate only to the payment of interest when
due and the ultimate payment of principal no later than the Final Maturity Date
and do not address the payment of principal at

                                       49
<PAGE>
any faster rate or the payment of any Premiums or interest on Premiums. A
security rating is not a recommendation to buy, sell or hold securities, and
such ratings may be subject to revision or withdrawal at any time. It is
possible that the Rating Agencies referred to above may in the future change
their ratings of the Timber Notes. On November 24, 1998, Moody's announced that
it has placed the Timber Notes on review for possible downgrade of their
assigned rating. Moody's indicated that its rating action was prompted by the
suspension by the CDF of Pacific Lumber's 1998 TOL on November 10, 1998. See
"Business of the Company--Legal Proceedings--Timber Harvesting Litigation."
See also Annex 3 for a copy of the Moody's announcement.

POTENTIAL CONFLICTS OF INTEREST

     Pacific Lumber, which is the sole member of the Company, controls the votes
on all matters subject to a vote of the Company's members. The Company is
managed by six managers, of whom four are officers or directors of Pacific
Lumber, and two of whom are independent managers who are not employees of, or
consultants to, the Company. The Company's managers, each of whom was a director
of Scotia Pacific, were elected in June 1998. Actions requiring approval of the
managers are sufficient if approved by a majority of the managers; provided,
however, that certain actions, including any filing of a voluntary bankruptcy
petition by the Company, require the approval of all of the managers. Pacific
Lumber is an indirect wholly owned subsidiary of MGI. MGI is an indirect wholly
owned subsidiary of MAXXAM. Mr. Charles E. Hurwitz, the Chairman of the Board
and Chief Executive Officer of MAXXAM, and affiliates of Federated, a New York
business trust that is wholly owned by Mr. Hurwitz, members of his immediate
family and trusts for the benefit thereof, collectively own approximately 68.8%
of the aggregate voting power of MAXXAM.

     Although the Indenture requires that the Company maintain two independent
managers, on the date of this Prospectus a majority of the officers and managers
of the Company are officers and directors of Pacific Lumber. The New Master
Purchase Agreement generally contemplates that all sales of logs from the
Company to Pacific Lumber will be at prices which equal or exceed the SBE Prices
and the Structuring Prices (as defined on page 162) applicable to such logs.
While both Pacific Lumber and the Company have an economic incentive for the
Company to obtain the best possible prices for any sales of logs to third
parties, there may be conflicts of interest between Pacific Lumber and the
Company in determining the purchase prices under the New Master Purchase
Agreement, and negotiations regarding third party log sales could be affected by
factors that are of economic significance to Pacific Lumber but not to
Noteholders.

     The New Master Purchase Agreement provides that Pacific Lumber is
responsible for the measuring of all logs purchased thereunder pursuant to
certain specified methods. Although the New Master Purchase Agreement requires
the Company to use independent scalers for at least two consecutive business
days in each six month period (and also at any time upon notice from the Trustee
or holders of 25% in aggregate outstanding principal amount of Timber Notes and
any Additional Timber Notes (excluding any such Timber Notes or Additional
Timber Notes that may be held by affiliates of Pacific Lumber), to the extent
specified in such notice) and permits the Company to utilize independent scalers
at any time to verify the scaling by Pacific Lumber, there could be conflicts of
interest between the Company and Pacific Lumber in respect of the scaling of
logs purchased pursuant to the New Master Purchase Agreement.

CONSEQUENCES OF FAILURE TO EXCHANGE

     Holders of Old Notes who do not exchange their Old Notes for New Notes
pursuant to the Exchange Offer will continue to be subject to the restrictions
on transfer of such Old Notes as set forth in the legend thereon as a
consequence of the issuance of the Old Notes pursuant to exemptions from, or in
transactions not subject to, the registration requirements of the Securities Act
and applicable state securities laws. In general, the Old Notes may not be
offered or sold, unless registered under the Securities Act, except pursuant to
an exemption from, or in a transaction not subject to, the Securities Act and
applicable state securities laws. The Company does not currently anticipate that
it will register the Old Notes under the Securities Act. New Notes issued
pursuant to the Exchange Offer in exchange for Old Notes may be offered for
resale, resold or otherwise transferred by holders thereof (other than any such
holder which is an

                                       50
<PAGE>
"affiliate" of the Company within the meaning of Rule 405 under the Securities
Act and other than any broker-dealer who purchased Old Notes directly from the
Company for resale pursuant to Rule 144A under the Securities Act or any other
available exemption under the Securities Act) without compliance with the
registration and prospectus delivery provisions of the Securities Act provided
that such New Notes are acquired in the ordinary course of such holders'
business and such holders have no arrangement with any person to participate in
the distribution of such New Notes. Each broker-dealer that acquired Old Notes
for its own account as a result of market making or other trading activities and
that receives New Notes for its own account pursuant to the Exchange Offer must
acknowledge that it will deliver a prospectus in connection with any resale of
such New Notes. The Letter of Transmittal states that, by so acknowledging and
by delivering a prospectus, a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act. This Prospectus,
as it may be amended or supplemented from time to time, may be used by a
broker-dealer in connection with resales of New Notes received in exchange for
Old Notes where such Old Notes were acquired by such broker-dealer as a result
of market-making activities or other trading activities. The Company has agreed
that, for a period of 90 days after the effective date of this Prospectus, it
will make this Prospectus, as it may be amended or supplemented from time to
time, available to any broker-dealer for use in connection with any such resale.
See "Plan of Distribution." However, to comply with the securities laws of
certain jurisdictions, if applicable, the New Notes may not be offered or sold
unless they have been registered or qualified for sale in such jurisdictions or
an exemption from registration or qualification is available and is complied
with. To the extent that Old Notes are tendered and accepted in the Exchange
Offer, the trading market for untendered and tendered but unaccepted Old Notes
will be adversely affected.

LACK OF A PUBLIC MARKET FOR THE NEW NOTES

     The New Notes represent a new issue of securities for which there is
currently no market. If a market for the New Notes were to develop, the New
Notes may trade at a discount from their principal amount, depending upon
prevailing interest rates, the market for other securities and other factors. No
assurance can be given that a holder of New Notes will be able to sell New Notes
in the future or that any such sale will be at a price equal to or higher than
the initial offering price of the Old Notes. The Initial Purchasers have
informed the Company that, subject to applicable laws and regulations, they
currently intend to make a market in the New Notes. The Initial Purchasers are
not obligated to do so, however, and any market making may be discontinued at
any time without notice. The Company does not intend to apply for listing of the
New Notes on any securities exchange.

BOOK-ENTRY REGISTRATION

     Except as set forth herein, to the extent the Old Notes being delivered for
exchange are represented by global notes registered in the name of Cede, as
nominee for DTC, the New Notes will be initially represented by global notes
registered in the name of Cede, as the nominee of DTC, and will not be
registered in the names of the beneficial owners of the New Notes or their
nominees. Because of this, the beneficial owners of interests in the Global New
Notes will not be recognized by the Trustee as Noteholders and, therefore, may
only exercise the rights of Noteholders indirectly through DTC and its
participating organizations, unless and until Definitive New Notes are issued to
replace their beneficial interests in the Global New Notes. In particular, under
the book-entry system, actions permitted to be taken under the Indenture by
Noteholders holding specified percentages of the Timber Notes (including actions
with respect to Events of Default and amendments to the Indenture) may only be
taken by the beneficial owners of the Timber Notes through their direct or
indirect participants in DTC pursuant to terms established by DTC and its
participating organizations. DTC may take conflicting actions with respect to
various Timber Notes to the extent such actions are taken on behalf of DTC's
participating organizations whose holdings include such Timber Notes. The
foregoing arrangements do not impair the right of a beneficial owner of New
Notes to receive principal and interest payments, or to institute suit to
enforce such payments pursuant to the terms of the Indenture, which rights
beneficial owners of New Notes will be required to exercise in accordance with
the rules and procedures of DTC and its participating organizations.

                                       51
<PAGE>
                               THE EXCHANGE OFFER

PURPOSE AND EFFECT

     The Old Notes were sold by the Company to the Initial Purchasers on July
20, 1998, pursuant to the Purchase Agreement. The Initial Purchasers
subsequently resold the Old Notes in reliance on Rule 144A under the Securities
Act and certain other exemptions under the Securities Act. The Company and the
Representative, on behalf of the Initial Purchasers, also entered into a
Registration Rights Agreement, pursuant to which the Company agreed, with
respect to the Old Notes and subject to the Company's determination that the
Exchange Offer is permitted under applicable law, to (i) cause to be filed, on
or prior to October 19, 1998, a registration statement with the Commission under
the Securities Act concerning the Exchange Offer, (ii) use its reasonable best
efforts to cause such registration statement to be declared effective by the
Commission on or prior to January 18, 1999, and (iii) to cause the Exchange
Offer to remain open for a period of not less than 20 days. This Exchange Offer
is intended to satisfy the Company's exchange offer obligations under the
Registration Rights Agreement.

TERMS OF THE EXCHANGE OFFER

     The Company hereby offers, upon the terms and subject to the conditions set
forth herein and in the accompanying Letter of Transmittal, to exchange $1,000
in principal amount of any Class of the New Notes for each $1,000 in principal
amount of the similar Class of outstanding Old Notes. The Company will accept
for exchange any and all Old Notes that are validly tendered on or prior to 5:00
p.m., New York City time, on the Expiration Date. Tenders of the Old Notes may
be withdrawn at any time prior to 5:00 p.m., New York City time, on the
Expiration Date. The Exchange Offer is not conditioned upon any minimum
principal amount of Old Notes being tendered for exchange. However, the Exchange
Offer is subject to the conditions, terms and provisions of the Registration
Rights Agreement. The form and terms of the New Notes will be identical in all
material respects to the form and terms of the Old Notes, except that (i) the
New Notes have been registered under the Securities Act and, therefore, will not
bear legends restricting the transfer thereof, (ii) holders of New Notes will
not be entitled to Non-Registration Premiums, and (iii) holders of New Notes
will not be, and upon consummation of the Exchange Offer Eligible Holders of Old
Notes will no longer be, entitled to certain rights under the Registration
Rights Agreement intended for holders of unregistered securities. See
"--Conditions of the Exchange Offer."

     Old Notes may be tendered only in multiples of $1,000. Subject to the
foregoing, Holders may tender less than the aggregate principal amount
represented by the Old Notes held by them, provided that they appropriately
indicate this fact on the Letter of Transmittal accompanying the tendered Old
Notes (or so indicate pursuant to the procedures for book-entry transfer).

     As of the date of this Prospectus, $160.7 million, $243.2 million and
$463.3 million in aggregate principal amounts of the Old Class A-1 Notes, the
Old Class A-2 Notes and the Old Class A-3 Notes, respectively, are outstanding,
the maximum amount authorized by the Indenture for all Timber Notes. Solely for
reasons of administration (and for no other purpose), the Company has fixed the
close of business on December 29, 1998, as the record date (the "Record Date")
for purposes of determining the persons to whom this Prospectus and the Letter
of Transmittal will be mailed initially. Only an Eligible Holder of the Old
Notes (or such Eligible Holder's legal representative or attorney-in-fact) may
participate in the Exchange Offer. There will be no fixed record date for
determining Eligible Holders of the Old Notes entitled to participate in the
Exchange Offer. The Company believes that, as of the date of this Prospectus, no
such Eligible Holder is an affiliate (as defined in Rule 405 under the
Securities Act) of the Company.

     The Company shall be deemed to have accepted validly tendered Old Notes
when, as and if the Company has given oral or written notice thereof to the
Exchange Agent. The Exchange Agent will act as agent for the tendering Eligible
Holders of Old Notes and for the purposes of receiving the New Notes from the
Company.

     If any tendered Old Notes are not accepted for exchange because of an
invalid tender, the occurrence of certain other events set forth herein or
otherwise, certificates for any such unaccepted Old Notes will be

                                       52
<PAGE>
returned, without expense, to the tendering Eligible Holder thereof as promptly
as practicable after the Expiration Date.

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

     The Expiration Date shall be January 28, 1999 at 5:00 p.m., New York City
time, unless the Company, in its sole discretion, extends the Exchange Offer, in
which case the Expiration Date shall be no later than April 28, 1999.

     In order to extend the Exchange Offer, the Company will notify the Exchange
Agent of any extension by oral or written notice prior to 9:00 a.m., New York
City time, on the next business day after the previously scheduled Expiration
Date and will make a public announcement thereof by press release, as promptly
thereafter as reasonably practicable. Such notice and public announcement shall
set forth the new Expiration Date of the Exchange Offer.

     The Company reserves the right, in its sole discretion, (i) to delay
accepting any Old Notes, (ii) to extend the Exchange Offer, (iii) if any of the
conditions set forth below under "Conditions of the Exchange Offer" shall not
have been satisfied, to terminate the Exchange Offer, by giving oral or written
notice of such delay, extension, or termination to the Exchange Agent, and (iv)
to amend the terms of the Exchange Offer in any manner. If the Exchange Offer is
amended in a manner determined by the Company to constitute a material change,
the Company will, in accordance with applicable law, file a post-effective
amendment to the Registration Statement (a "Post-effective Amendment") and
resolicit the registered holders of the Old Notes. If the Company files a
Post-effective Amendment, it will notify the Exchange Agent of an extension of
the Exchange Offer by oral or written notice prior to 9:00 a.m., New York City
time, on the next business day after the effectiveness of such Post-effective
Amendment and will make a public announcement thereof by press release, as
promptly thereafter as reasonably practicable. Such notice and public
announcement shall set forth the new Expiration Date, which new Expiration Date
shall be no less than five days after the then applicable Expiration Date.

CONDITIONS OF THE EXCHANGE OFFER

     The Exchange Offer is not conditioned upon any minimum principal amount of
the Old Notes being tendered for exchange. However, notwithstanding any other
provisions of the Exchange Offer, the Company shall not be required to accept
for exchange, or to issue the New Notes in exchange for any Old Notes, if the
Exchange Offer violates any applicable law or interpretation of the staff of the
Commission. The Company expects that the foregoing conditions will be satisfied.

TERMINATION OF CERTAIN RIGHTS

     The Indenture provides that in the event of a Registration Default,
Eligible Holders of Old Notes are entitled to receive Non-Registration Premiums
at the rate of .50% per annum of the outstanding principal balance of the Old
Notes during the continuance of a Registration Default in respect of such Old
Notes. A "Registration Default" with respect to the Exchange Offer shall
generally occur if: (i) the registration statement concerning the exchange offer
(the "Registration Statement") is not declared effective on or prior to
January 18, 1999, or (ii) the Exchange Offer is not consummated on or prior to
March 18, 1999. Holders of New Notes will not be and, upon consummation of the
Exchange Offer, Eligible Holders of Old Notes will no longer be, entitled to the
right to receive Non-Registration Premiums and certain other rights under the
Registration Rights Agreement intended for holders of unregistered securities.
The Exchange Offer shall be deemed consummated upon the occurrence of the
delivery by the Company to the Registrar under the Indenture of New Notes in the
same Class and aggregate principal amounts as the Old Notes that are validly
tendered by holders thereof pursuant to the Exchange Offer.

ACCRUED INTEREST ON THE OLD NOTES

     The New Notes will bear interest per annum from and including the last date
to which interest has been paid on the Old Notes or, if no such interest has
been paid, from and including July 20, 1998. Eligible Holders whose Old Notes
are accepted for exchange will not have the right to receive interest accrued

                                       53
<PAGE>
thereon since such interest will be payable to holders of the New Notes with the
first interest payment on the New Notes.

PROCEDURES FOR TENDERING OLD NOTES

     The tender of an Eligible Holder's Old Notes as set forth below and the
acceptance thereof by the Company will constitute a binding agreement between
the tendering Eligible Holder and the Company upon the terms and subject to the
conditions set forth in this Prospectus and in the accompanying Letter of
Transmittal. Except as set forth below, an Eligible Holder who wishes to tender
Old Notes for exchange pursuant to the Exchange Offer must transmit such Old
Notes, together with a properly completed and duly executed Letter of
Transmittal, including all other documents required by such Letter of
Transmittal, to the Exchange Agent at one of the addresses set forth on the back
cover page of this Prospectus prior to 5:00 p.m., New York City time, on the
Expiration Date. THE METHOD OF DELIVERY OF OLD NOTES, LETTERS OF TRANSMITTAL AND
ALL OTHER REQUIRED DOCUMENTS IS AT THE ELECTION AND RISK OF THE ELIGIBLE HOLDER.
IF SUCH DELIVERY IS BY MAIL, IT IS RECOMMENDED THAT REGISTERED MAIL, PROPERLY
INSURED, WITH RETURN RECEIPT REQUESTED, BE USED. INSTEAD OF DELIVERY BY MAIL, IT
IS RECOMMENDED THAT THE ELIGIBLE HOLDER USE AN OVERNIGHT OR HAND DELIVERY
SERVICE. IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE TIMELY
DELIVERY.

     Each signature on a Letter of Transmittal or a notice of withdrawal, as the
case may be, must be guaranteed unless the Old Notes surrendered by exchange
pursuant hereto are tendered (i) by a registered holder of the Old Notes who has
not completed either the box entitled "Special Exchange Instructions" or the
box entitled "Special Delivery Instructions" in the Letter of Transmittal or
(ii) by an Eligible Institution (as defined in this paragraph). In the event
that a signature on a Letter of Termination or a notice of withdrawal, as the
case may be, is required to be guaranteed, such a guarantee must be by a firm
which is a member of a registered national securities exchange or the National
Association of Securities Dealers, Inc., a commercial bank or trust company
having an office or correspondent in the United States or otherwise be an
"eligible guarantor institution" within the meaning of Rule 17Ad-15 under the
Exchange Act (collectively, "Eligible Institutions"). If the Letter of
Transmittal is signed by a person other than the registered holder of the Old
Notes, the Old Notes surrendered for exchange must either (i) be endorsed by the
registered holder, with the signature thereon guaranteed by an Eligible
Institution, or (ii) be accompanied by a bond power, in satisfactory form as
determined by the Company in its sole discretion, duly executed by the
registered holder, with the signature thereon guaranteed by an Eligible
Institution. The term "registered holder" as used herein with respect to the
Old Notes means any person in whose name the Old Notes are registered on the
books of the Registrar.

     All questions as to the validity, form, eligibility (including time of
receipt), acceptance and withdrawal of Old Notes tendered for exchange will be
determined by the Company in its sole discretion, which determination shall be
final and binding. The Company reserves the absolute right to reject any and all
Old Notes not properly tendered and to reject any Old Notes the Company's
acceptance of which might, in the judgment of the Company or its counsel, be
unlawful. The Company also reserves the absolute right to waive any defects or
irregularities or conditions of the Exchange Offer as to particular Old Notes
either before or after the Expiration Date (including the right to waive the
ineligibility of any holder who seeks to tender Old Notes in the Exchange
Offer). The interpretation of the terms and conditions of the Exchange Offer
(including the Letter of Transmittal and the instructions thereto) by the
Company shall be final and binding on all parties. Unless waived, any defects or
irregularities in connection with tenders of Old Notes for exchange must be
cured within such period of time as the Company shall determine. The Company
will use reasonable efforts to give notification of defects or irregularities
with respect to tenders of Old Notes for exchange but shall not incur any
liability for failure to give such notification. Tenders of the Old Notes will
not be deemed to have been made until such irregularities have been cured or
waived.

     If any Letter of Transmittal, endorsement, bond power, power of attorney or
any other document required by the Letter of Transmittal is signed by a trustee,
executor, corporation or other person acting in a fiduciary or representative
capacity, such person should so indicate when signing, and, unless waived by the

                                       54
<PAGE>
Company, proper evidence satisfactory to the Company, in its sole discretion, of
such person's authority to so act must be submitted.

     Any beneficial owner of the Old Notes (a "Beneficial Owner") whose Old
Notes are registered in the name of a nominee, such as a broker, dealer,
commercial bank or trust company, and who wishes to tender Old Notes in the
Exchange Offer should contact such registered holder promptly and instruct such
registered holder to tender on such Beneficial Owner's behalf. If such
Beneficial Owner wishes to tender directly, such Beneficial Owner must, prior to
completing and executing the Letter of Transmittal and tendering Old Notes, make
appropriate arrangements to register ownership of the Old Notes in such
Beneficial Owner's name. Beneficial Owners should be aware that the transfer of
registered ownership may take considerable time.

     By tendering Old Notes for exchange, each registered holder will represent
to the Company that, among other things, (i) the New Notes to be received in
connection with the Exchange Offer by the Eligible Holder and each Beneficial
Owner of the Old Notes are being acquired by the Eligible Holder and each
Beneficial Owner in the ordinary course of business of the Eligible Holder and
each Beneficial Owner, (ii) the Eligible Holder and each Beneficial Owner are
not participating, do not intend to participate, and have no arrangement or
understanding with any person to participate, in the distribution of the New
Notes, (iii) the Eligible Holder and each Beneficial Owner acknowledge and agree
that any person participating in the Exchange Offer for the purpose of
distributing the New Notes must comply with the registration and prospectus
delivery requirements of the Securities Act in connection with a secondary
resale transaction of the New Notes acquired by such person and cannot rely on
the position of the staff of the Commission enunciated in MORGAN STANLEY & CO.,
INCORPORATED (available June 5, 1991) and EXXON CAPITAL HOLDINGS CORPORATION
(available May 13, 1988), and interpreted in the Commission's letters to
SHEARMAN & STERLING (available July 2, 1993) and K-III COMMUNICATIONS
CORPORATION (available May 14, 1993), and similar no-action or interpretive
letters issued to third parties, (iv) that if the Eligible Holder or Beneficial
Owner, as applicable, is a broker-dealer that acquired Old Notes for its own
account as a result of market making or other trading activities, it will
deliver a prospectus in connection with any resale of New Notes acquired in the
Exchange Offer, (v) the Eligible Holder and each Beneficial Owner understand
that a secondary resale transaction described in clause (iii) above should be
covered by an effective registration statement containing the selling security
holder information required by Item 507 of Regulation S-K of the Commission, and
(vi) neither the Eligible Holder nor any Beneficial Owner is an "affiliate,"
as defined under Rule 405 of the Securities Act, of the Company except as
otherwise disclosed to the Company in writing. In connection with a book-entry
transfer, each participant will confirm that it makes the representations and
warranties contained in the Letter of Transmittal.

     GUARANTEED DELIVERY PROCEDURES.  Eligible Holders who wish to tender their
Old Notes and (i) whose Old Notes are not immediately available or (ii) who
cannot deliver their Old Notes or any other documents required by the Letter of
Transmittal to the Exchange Agent prior to the Expiration Date (or complete the
procedure for book-entry transfer on a timely basis), may tender their Old Notes
according to the guaranteed delivery procedures set forth in the Letter of
Transmittal. Pursuant to such procedures: (i) such tender must be made by or
through an Eligible Institution and a Notice of Guaranteed Delivery (as defined
in the Letter of Transmittal) must be signed by such Eligible Holder, (ii) on or
prior to the Expiration Date, the Exchange Agent must have received from the
Eligible Holder and the Eligible Institution a properly completed and duly
executed Notice of Guaranteed Delivery (by facsimile transmission, mail or hand
delivery) setting forth the name and address of the Eligible Holder, the
certificate number or numbers of the tendered Old Notes, and the principal
amount of tendered Old Notes, stating that the tender is being made thereby and
guaranteeing that, within three (3) business days after the date of delivery of
the Notice of Guaranteed Delivery, the tendered Old Notes, a duly executed
Letter of Transmittal and any other required documents will be deposited by the
Eligible Institution with the Exchange Agent, and (iii) the Letter of 
Transmittal, such properly completed and executed documents required by the 
Letter of Transmittal and the tendered Old Notes in proper form for transfer (or
confirmation of a book-entry transfer of such Old Notes into the Exchange 
Agent's account at DTC) must be received by the Exchange Agent within three (3) 
business days after the Expiration Date. Any Eligible Holder who wishes to 
tender Old Notes pursuant to the guaranteed

                                       55
<PAGE>
delivery procedures described above must ensure that the Exchange Agent receives
the Notice of Guaranteed Delivery relating to such Old Notes prior to 5:00 p.m.,
New York City time, on the Expiration Date.

     BOOK-ENTRY DELIVERY.  The Exchange Agent will establish an account with
respect to the Old Notes at DTC (the "Book-Entry Transfer Facility") for
purposes of the Exchange Offer promptly after the date of this Prospectus. Any
financial institution that is a participant in the Book-Entry Transfer
Facility's system may make book-entry delivery of the Old Notes by causing such
facility to transfer Old Notes into the Exchange Agent's account in accordance
with such facility's procedure for such transfer. Even though delivery of Old
Notes may be effected through book-entry transfer into the Exchange Agent's
account at the Book-Entry Transfer Facility, a properly completed and duly
executed Letter of Transmittal (or a manually signed facsimile thereof), with
any required signature guarantees, or an Agent's Message (as defined below on
this page) in connection with a book-entry transfer, and other documents
required by the Letter of Transmittal, must, in any case, be transmitted to and
received by the Exchange Agent at one of its addresses set forth on the back
cover of this Prospectus before the Expiration Date, or the guaranteed delivery
procedure set forth above must be followed. Delivery of the Letter of
Transmittal and any other required documents to the Book-Entry Transfer Facility
does not constitute delivery to the Exchange Agent. The Term "Agent's Message"
means a message transmitted by the Book-Entry Transfer Facility to, and received
by, the Exchange Agent and forming a part of a book-entry confirmation, which
states that such Book-Entry Transfer Facility has received an express
acknowledgment from the participant in such Book-Entry Transfer Facility
tendering the Old Notes that such participant has received and agrees to be
bound by the terms of the Letter of Transmittal and that the Company may enforce
such agreement against such participant.

ACCEPTANCE OF OLD NOTES FOR EXCHANGE; DELIVERY OF NEW NOTES

     Upon satisfaction or waiver of all the conditions of the Exchange Offer,
the Company will accept any and all Old Notes that are properly tendered in the
Exchange Offer prior to 5:00 p.m., New York City time, on the Expiration Date.
The New Notes issued pursuant to the Exchange Offer will be delivered as soon as
practicable after acceptance of the Old Notes. For purposes of the Exchange
Offer, the Company shall be deemed to have accepted validly tendered Old Notes,
when, as, and if the Company has given oral or written notice thereof to the
Exchange Agent.

     In all cases, issuances of New Notes for Old Notes that are accepted for
exchange pursuant to the Exchange Offer will be made only after timely receipt
by the Exchange Agent of such Old Notes, a properly completed and duly executed
Letter of Transmittal and all other required documents (or of confirmation of a
book-entry transfer of such Old Notes into the Exchange Agent's account at DTC);
provided, however, that the Company reserves the absolute right to waive any
defects or irregularities in the tender or conditions of the Exchange Offer. If
any tendered Old Notes are not accepted for any reason, such unaccepted Old
Notes will be returned without expense to the tendering Eligible Holder thereof
as promptly as practicable after the expiration or termination of the Exchange
Offer.

WITHDRAWAL RIGHTS

     Tenders of the Old Notes may be withdrawn by delivery of a written notice
to the Exchange Agent at one of its addresses set forth on the back cover page
of this Prospectus at any time prior to 5:00 p.m., New York City time, on the
Expiration Date. Any such notice of withdrawal must (i) specify the name of the
person having deposited the Old Notes to be withdrawn (the "Depositor"), (ii)
identify the Old Notes to be withdrawn (including the certificate number or
numbers and principal amount of such Old Notes, as applicable), (iii) be signed
by the Eligible Holder in the same manner as the original signature on the
Letter of Transmittal by which such Old Notes were tendered (including any
required signature guarantees) or be accompanied by a bond power in the name of
the person withdrawing the tender, in satisfactory form as determined by the
Company in its sole discretion, duly executed by the registered holder, with the
signature thereon guaranteed by an Eligible Institution together with the other
documents required by the Indenture upon transfer, and (iv) specify the name in
which such Old Notes are to be re-registered, if different from the Depositor,
pursuant to such documents of transfer. Any questions as to the validity, form
and eligibility

                                       56
<PAGE>
(including time of receipt) of such notices will be determined by the Company,
in its sole discretion. The Old Notes so withdrawn will be deemed not to have
been validly tendered for exchange for purposes of the Exchange Offer. Any Old
Notes which have been tendered for exchange but which are withdrawn will be
returned to the Eligible Holder thereof without cost to such Eligible Holder as
soon as practicable after withdrawal. Properly withdrawn Old Notes may be
retendered by following one of the procedures described under "--Procedures for
Tendering Old Notes" at any time on or prior to the Expiration Date.

THE EXCHANGE AGENT; ASSISTANCE

     State Street Bank and Trust Company is the Exchange Agent. Questions and
requests for assistance and requests for additional copies of the Prospectus,
the Letter of Transmittal and other related documents should be directed to the
Exchange Agent. All tendered Old Notes, executed Letters of Transmittal and
other related documents also should be addressed to the Exchange Agent as
follows:

IF BY MAIL
State Street Bank and Trust Company
Corporate Trust Department
P.O. Box 778
Boston, MA 02102

IF BY HAND: BOSTON
State Street Bank and Trust Company
Two International Place
Fourth Floor, Corporate Trust Window
Boston, MA 02110

IF BY FACSIMILE
Facsimile number:  617-664-5290
To confirm receipt: 617-664-5587

IF BY OVERNIGHT MAIL
State Street Bank and Trust Company
Corporate Trust Department
Two International Place, Fourth Floor
Boston, MA 02110

IF BY HAND: NEW YORK
State Street Bank and Trust Company
61 Broadway
15th Floor, Corporate Trust Window
New York, NY 10006

SOLICITATION OF TENDERS; FEES AND EXPENSES

     No person has been authorized to give any information or to make any
representation in connection with the Exchange Offer other than those contained
in this Prospectus. If given or made, such information or representations should
not be relied upon as having been authorized by the Company. Neither the
delivery of this Prospectus nor any exchange made hereunder shall, under any
circumstances, create any implication that there has been no change in the
affairs of the Company since the respective dates as of which information is
given herein. The Exchange Offer is not being made to (nor will offers be
accepted from or on behalf of) holders of Old Notes in any jurisdiction in which
the making of the Exchange Offer or the acceptance thereof would not be in
compliance with the laws of such jurisdiction. However, the Company may, at its
discretion, take such action as it may deem necessary to make the Exchange Offer
in any such jurisdiction permissible and extend the Exchange Offer to holders of
Old Notes in such jurisdiction.

     All expenses incident to the Company's consummation of the Exchange Offer
and compliance with the Registration Rights Agreement will be borne by the
Company, including, without limitation: (i) all registration and filing fees
(including, without limitation, fees and expenses of compliance with state
securities or Blue Sky laws), (ii) printing expenses (including, without
limitation, expenses of printing certificates for the New Notes in a form
eligible for deposit with DTC and of printing copies of this Prospectus), (iii)
messenger, telephone and delivery expenses, (iv) fees and disbursements of
counsel for the Company, (v) fees and disbursements of independent certified
public accountants, (vi) rating agency fees, (vii) internal expenses of the
Company (including, without limitation, all salaries and expenses of officers
and employees of the Company performing legal or accounting duties), and (ix)
fees and expenses incurred in connection with the listing, if any, of the New
Notes on a securities exchange.

     The Company has not retained any dealer-manager in connection with the
Exchange Offer and will not make any payments to brokers, dealers or others
soliciting acceptance of the Exchange Offer. The

                                       57
<PAGE>
Company, however, will pay the Exchange Agent reasonable and customary fees for
its services and will reimburse it for its reasonable out-of-pocket expenses in
connection therewith.

ACCOUNTING TREATMENT

     The New Notes will be recorded at the same carrying value as the Old Notes,
as reflected in the Company's accounting records on the date of the exchange.
Accordingly, no gain or loss will be recognized by the Company for accounting
purposes. The expenses of the Exchange Offer will be amortized over the term of
the New Notes.

RESALES OF THE NEW NOTES

     Based on positions of the staff of the Commission enunciated in MORGAN
STANLEY & CO., INCORPORATED (available June 5, 1991) and EXXON CAPITAL HOLDINGS
CORPORATION (available May 13, 1988), and interpreted in the Commission's
letters to SHEARMAN & STERLING (available July 2, 1993) and K-III COMMUNICATIONS
CORPORATION (available May 14, 1993), and similar no-action or interpretive
letters issued to third parties, the Company believes that the New Notes issued
pursuant to the Exchange Offer to an Eligible Holder in exchange for Old Notes
may be offered for resale, resold and otherwise transferred by such Eligible
Holder (other than (i) a broker-dealer who purchased the Old Notes directly from
the Company for resale pursuant to Rule 144A under the Securities Act or any
other available exemption under the Securities Act, or (ii) a person that is an
affiliate of the Company within the meaning of Rule 405 under the Securities
Act), without compliance with the registration and prospectus delivery
provisions of the Securities Act, provided that the Eligible Holder is acquiring
the New Notes in the ordinary course of business and is not participating, and
has no arrangement or understanding with any person to participate, in a
distribution of the New Notes. The Company has not requested or obtained an
interpretive letter from the Commission staff with respect to this Exchange
Offer, and the Company and the Eligible Holders are not entitled to rely on
interpretive advice provided by the staff to other persons, which advice was
based on the facts and conditions represented in such letters. However, the
Exchange Offer is being conducted in a manner intended to be consistent with the
facts and conditions represented in such letters. If any Eligible Holder
acquires New Notes in the Exchange Offer for the purpose of distributing or
participating in a distribution of the New Notes, such Eligible Holder cannot
rely on the position of the staff of the Commission set forth in the above
no-action and interpretive letters and must comply with the registration and
prospectus delivery requirements of the Securities Act in connection with a
secondary resale transaction, unless an exemption from registration is otherwise
available. Each broker-dealer that receives New Notes for its own account in
exchange for Old Notes, where such Old Notes were acquired by such broker-dealer
as a result of market making or other trading activities, must acknowledge that
it will deliver a prospectus in connection with any resale of such New Notes.
The Company has agreed that for a period of 90 days after the effective date of
this Prospectus, it will make this Prospectus, as amended and supplemented,
available to any broker-dealer who receives New Notes in the Exchange Offer for
use in connection with any such resale. See "Plan of Distribution."

CONSEQUENCE OF FAILURE TO EXCHANGE

     Holders of Old Notes who do not exchange their Old Notes for New Notes
pursuant to the Exchange Offer will continue to be subject to the restrictions
on transfer of such Old Notes as set forth in the legend thereon as a
consequence of the offer or sale of the Old Notes pursuant to an exemption from,
or in a transaction not subject to, the registration requirements of the
Securities Act and applicable state securities laws. In general, the Old Notes
may not be offered or sold, unless registered under the Securities Act, except
pursuant to an exemption from, or in a transaction not subject to, the
Securities Act and applicable states securities laws. The Company does not
currently anticipate that it will register the Old Notes under the Securities
Act. See "Risk Factors--Consequences of Failure to Exchange."

OTHER

     Participation in the Exchange Offer is voluntary, and holders of Old Notes
should carefully consider whether to participate. Holders of the Old Notes are
urged to consult their financial and tax advisers in making their own decisions
on what action to take.

                                       58
<PAGE>
     As a result of the making of, and upon acceptance for exchange of all
validly tendered Old Notes pursuant to the terms of, this Exchange Offer, the
Company will have fulfilled a covenant contained in the Registration Rights
Agreement. Holders of Old Notes who do not tender their Old Notes in the
Exchange Offer will continue to hold such Old Notes and will be entitled to all
the rights and limitations applicable thereto, except for any such rights under
the Registration Rights Agreement that by their terms terminate or cease to have
further effectiveness as a result of the making of this Exchange Offer. See
"Description of New Notes." All untendered Old Notes will continue to be
subject to the restrictions on transfer set forth in the Indenture. To the
extent that Old Notes are tendered and accepted in the Exchange Offer, the
trading market for untendered Old Notes could be adversely affected.

     The Company may in the future seek to acquire untendered Old Notes in open
market or privately negotiated transactions, through subsequent exchange offers
or otherwise. The Company has no present plan to acquire any Old Notes which are
not tendered in the Exchange Offer.

                                       59
<PAGE>
                   OVERVIEW AND STRUCTURE OF THE TRANSACTION

     THIS SECTION CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING
STATEMENTS." SEE "SUMMARY--THE COMPANY--RECENT OPERATING RESULTS," "RISK
FACTORS," AND "BUSINESS OF THE COMPANY--REGULATORY AND ENVIRONMENTAL
MATTERS," "--HEADWATERS AGREEMENT," AND "--LEGAL PROCEEDINGS" FOR
CAUTIONARY INFORMATION WITH RESPECT TO SUCH FORWARD-LOOKING STATEMENTS.

SUMMARY OF STRUCTURE AND STRUCTURING ASSUMPTIONS

     The Timber Notes have been structured based upon certain assumptions (the
"Structuring Assumptions") regarding, among other things, harvest levels,
timber prices, related yield taxes, operating expenses and capital expenditures.

  STRUCTURING CASH FLOWS

     In order to determine the initial aggregate principal amount of Timber
Notes and the amount and timing of payments which should be able to be supported
by the Company's cash flows attributable to the harvesting of the Company
Timber, the Company initially prepared a schedule of Company Timber which it
believed it could reasonably expect to harvest and sell during an approximately
30 year period, commencing in July 1998 (the "Initial Harvest Schedule"). The
Initial Harvest Schedule assumes that the Headwaters Agreement and the Combined
Plan will be implemented in July 1998, pursuant to which, among other things:
(i) the 7,700 acres of the Elk River Timberlands would be acquired by the
Company, (ii) the Company would be prohibited or restricted from harvesting on
approximately 34,600 acres of timberlands to serve as habitat conservation areas
and streamside buffers (which acreage for streamside buffers may be adjusted
based upon the watershed assessment process, which adjustments were not assumed
in the Initial Harvest Schedule), (iii) the Company would harvest in accordance
with the SYP, which results in an initial annual harvest level approximately 10%
less than the Company's average timber harvest over the past three years and
(iv) the Company would be permitted to harvest certain acreage of old growth
timber which it was previously prevented from harvesting. The Initial Harvest
Schedule also assumes that the Company Timberlands will include Additional
Timber Properties which the Company expects to acquire over the next several
years by utilizing the amount deposited in the Prefunding Account. Based upon
the above, certain additional assumptions were made as to harvest levels in any
given year during the 30-year period. The Combined Plan contemplates the
harvesting over time of either the Owl Creek grove owned by the Company or the
Grizzly Creek grove owned by Pacific Lumber. The Initial Harvest Schedule
assumed that the Owl Creek grove would be harvested over time; however, a
provision in the California Headwaters Bill designates the Owl Creek grove as a
conservation area for the marbled murrelet, which would have the effect of
restricting the activities which could be conducted in the grove to only
management activities not detrimental to the marbled murrelet. The California
Headwaters Bill also appropriates up to $80 million toward the acquisition at
fair market value of the Owl Creek grove. The bill also provides that if any
portion of the $80 million remains after purchase of the Owl Creek grove, it may
be used to purchase certain other timberlands. See "Risk Factors--Factors
Affecting Actual Amortization." Certain other provisions of the California
Headwaters Bill (including those which would establish wider steamside buffers
than those provided for in the Combined Plan in its current form) impose, and
potential proposed amendments to the Combined Plan could impose, more stringent
harvesting requirements and reduce the amount of Company Timber that may be
harvested as contemplated by the SYP in its current form and assumed in the
Initial Harvest Schedule. See "Risk Factors--Regulatory and Environmental
Factors" and "Business of the Company--Regulatory and Environmental
Matters--The Combined Plan and California Headwaters Bill."

     For purposes of producing the Structuring Cash Flows (as defined on the
following page) which were used to derive the Minimum Principal Amortization,
the amount of timber on the Initial Harvest Schedule was reduced by 10% over and
above the net reductions from current harvest levels described above, to produce
a hypothetical schedule of Company Timber to be harvested, as set forth in the
Structuring Schedule Assumptions and in column B of the Structuring Schedule
included in Annex 1 to this Prospectus. The sum of the annual harvest levels
resulting from such further reduction is called the "Structured Harvest
Quantity," which equals 3,397,345 Mbfe. The prices related to the sale of
harvested logs were derived from the June 1998 SBE Prices (the SBE Prices
applicable to the six month period ended June 30, 1998), which were initially
reduced by approximately 25% (on an effective basis) and then escalated at a
rate of 3 1/2% per

                                       60
<PAGE>
year, commencing January 1, 1999, to produce a hypothetical schedule of timber
prices. These harvest and price schedules were combined, together with certain
assumptions regarding the yield tax rate and commitment fees under the Line of
Credit Agreement (the rates in effect as of July 9, 1998 with no escalations)
and other operating and capital expenses (adjusted each decade to reflect
changes in assumed harvest levels between decades and escalated at a rate of 5%
per year, commencing January 1, 1999) to produce a hypothetical schedule of cash
flows (the "Structuring Cash Flows") attributable to the Company Timber.

     The Structuring Cash Flows were used to compute the amount of each Class of
Timber Notes to be issued and to establish a hypothetical amortization schedule
for all Classes of the Timber Notes. The Structuring Cash Flows, discounted
monthly at an effective semiannual rate that reflects the assumed applicable
Note Rate for each Class of Timber Notes, produced an amount of $867.2 million.
That amount is equal to the aggregate principal amount of the Old Notes issued
in the Offering. The principal payments on the amortization schedule resulting
from the Structuring Cash Flows were used to produce the "Minimum Principal
Amortization Schedule" for each Class of Timber Notes. Minimum Principal
Amortization is the cumulative minimum amount of principal which, without regard
to actual harvest levels, the Company is required to pay to the holders of each
Class of Timber Notes on or before each Note Payment Date to the extent that
funds on deposit in the Payment Account are available therefor. THE RATING OF
EACH CLASS OF TIMBER NOTES BY THE RATING AGENCIES RELATES ONLY TO THE PAYMENT OF
INTEREST WHEN DUE AND THE ULTIMATE PAYMENT OF PRINCIPAL NO LATER THAN THE FINAL
MATURITY DATE AND NOT TO THE PAYMENT OF PRINCIPAL AT ANY FASTER RATE (INCLUDING
MINIMUM PRINCIPAL AMORTIZATION (DEFINED ON PAGE 103) OR SCHEDULED AMORTIZATION)
OR THE PAYMENT OF PREMIUMS OR ANY INTEREST ON PREMIUMS.

     The 10% reduction from the Initial Harvest Schedule, the approximate 25%
reduction (on an effective basis) from the June 1998 SBE Prices and the 5%
escalation of operating and capital expenses, as assumptions for purposes of
generating the Structuring Cash Flows, are intended to reflect conservatism in
structuring the transaction. If lower percentage reductions in harvest levels
and prices, and a lower percentage escalation of expenses, had been used for
purposes of the Structuring Cash Flows, the resultant hypothetical schedule of
cash flows, the principal amount of Old Notes issued in the Offering and the
cash flows necessary to service the Timber Notes would have been greater.

     The assumptions made in the Structuring Cash Flows were made solely for
purposes of generating the Structuring Cash Flows and structuring the
transaction. Accordingly, they have not been updated (and the Company does not
intend to update them) subsequent to the sale of the Old Notes.

  SCHEDULED AMORTIZATION

     It is anticipated that the Company Timber will generally be harvested and
sold at a faster rate than the assumptions related thereto in the Structuring
Cash Flows and that each Class of Timber Notes will generally be repaid more
rapidly than the amortization schedule set forth in the related Minimum
Principal Amortization Schedule; however, certain provisions of the California
Headwaters Bill impose, and potential proposed amendments to the Combined Plan
could impose, more stringent harvesting requirements and reduce the amount of
Company Timber that may be harvested as contemplated by the SYP in its current
form and assumed in the Initial Harvest Schedule. The Company is unable to
estimate what effect these changes might have on reducing the required
amortization of the Timber Notes. A "Scheduled Amortization Schedule" was
developed for each Class of Timber Notes to reflect the amount of principal, if
any, on each Class of Timber Notes which, without regard to actual harvest
levels, the Company must pay on a cumulative basis through each Note Payment
Date to avoid the payment of Prepayment or Deficiency Premiums (as described
below) to the holders of such Class. In the case of the Class A-3 Timber Notes,
the Scheduled Amortization Schedule does not include any payments of principal
prior to (or after) the Scheduled Maturity Date, but instead consists of a
single principal payment. In order to produce the Scheduled Amortization
Schedules, the annual harvest level of Company Timber as reflected in the
Initial Harvest Schedule was modified to reflect the implementation of the
Headwaters Agreement and the Combined Plan in 1999 (as so modified, the
"Scheduled Harvest Schedule") and was combined with a hypothetical schedule of
timber prices derived from the June 1998 SBE Prices (escalated at a rate of
3 1/2% per year, commencing January 1, 1999), and assumptions regarding the
yield tax rate and commitment fees under the Line of Credit Agreement (the rates
in effect as of July 9, 1998 with no escalations) and other

                                       61
<PAGE>
operating and capital expenses (adjusted each decade to reflect changes in
assumed harvest levels and escalated at a rate of 3 1/2% per year, commencing
January 1, 1999). The Scheduled Amortization Schedule did not assume the sale to
the state of California of the Owl Creek grove or any other Company Timberlands
(see "Risk Factors--Factors Affecting Actual Amortization"), the designation
of the Owl Creek grove as a marbled murrelet conservation area (see "Business
of the Company--Regulatory and Environmental Matters--The Combined Plan and
California Headwaters Bill" and "--Endangered and Threatened Species--Marbled
Murrelet") or the provisions of the California Headwaters Bill or potential
proposed amendments to the Combined Plan (see "Risk Factors--Factors Affecting
Actual Amortization" and "--Regulatory and Environmental Factors"). The
maturity date of the Class A-1, Class A-2 and Class A-3 Timber Notes reflected
on the related Scheduled Amortization Schedules (each, a "Scheduled Maturity
Date") occurs 21 1/2, 14 1/2 and 14 1/2 years, respectively, prior to the Final
Maturity Date of the Timber Notes.

  COLLATERALIZATION

     The inventory of the Company Timber equals approximately 3.0 million Mbfe
of timber (approximately 3.2 million Mbfe, including the Elk River Timberlands)
by volume and is comprised of primarily young growth and old growth redwood and
Douglas-fir timber. In addition, substantial quantities of sub-merchantable
trees exist on the Company Timberlands which are not yet mature and have not
been included in the inventory of the Company Timber. Under the SYP as currently
proposed, the Company estimates that its inventory at the Scheduled Maturity
Date of the Class A-3 Timber Notes, assuming the harvest associated with the
Initial Harvest Schedule and after taking into account growth and other factors,
would be approximately 2.3 million Mbfe. See "Risk Factors--Regulatory and
Environmental Factors." In order to take account of the relative values of the
species and categories of timber included in the Company Timber, the Mbfe
concept was developed for use in structuring the Original Timber Notes and was
again used in connection with the Timber Notes. Under the Mbfe concept, one
thousand board feet, net Scribner scale, of old growth redwood timber equates to
one Mbfe. One thousand board feet, net Scribner scale, of each other species and
category of timber included in the Company Timber was assigned a value in Mbfe
equal to a fraction of an Mbfe. This fraction was generally determined by
dividing the June 1998 SBE Price applicable to such species and category by the
June 1998 SBE Price applicable to old growth redwood. The following chart
summarizes historical harvest levels of the Company and other data with respect
to the Company Timber:

                                              YEAR ENDED DECEMBER 31,
                                          -------------------------------
                                            1997       1996       1995
                                          ---------  ---------  ---------
Company Timber Harvest (in thousands of
Mbfe)...................................      182.3      182.5      187.5
Average SBE Price per Mbfe..............  $     693  $     740  $     690
Yield Tax Rate..........................       2.90%      2.90%      2.90%

     THE ASSUMPTIONS DESCRIBED ABOVE DO NOT PURPORT TO BE INDICATIVE OF FUTURE
EVENTS, AND ACTUAL PRICES AND SALES OF TIMBER, YIELD TAXES AND OTHER EXPENSES
WILL LIKELY DIFFER FROM THOSE DESCRIBED ABOVE. ACCORDINGLY, NO REPRESENTATION
CAN BE MADE AS TO THE LIKELIHOOD OF SUCH ASSUMPTIONS ACTUALLY OCCURRING, OR AS
TO THE ACTUAL AMORTIZATION OF THE TIMBER NOTES. SEE "--PAYMENTS ON THE TIMBER
NOTES" AND "RISK FACTORS--FACTORS AFFECTING PAYMENTS ON THE TIMBER NOTES."

PAYMENTS ON THE TIMBER NOTES

  GENERAL

     The Timber Notes, which represent senior secured debt of the Company, have
Scheduled Maturity Dates, Minimum Principal Maturity Dates and Final Maturity
Dates as follows:
<TABLE>
<CAPTION>
                                              SCHEDULED         MINIMUM PRINCIPAL         FINAL
                                            MATURITY DATE         MATURITY DATE       MATURITY DATE
                                          -----------------     -----------------     --------------
<S>                                       <C>                   <C>                    <C> 
Class A-1............................      January 20, 2007      January 20, 2010      July 20, 2028
Class A-2............................      January 20, 2014         July 20, 2017      July 20, 2028
Class A-3............................      January 20, 2014         July 20, 2028      July 20, 2028
</TABLE>
                                       62
<PAGE>
     Principal on the Class or Classes of Timber Notes then entitled thereto and
interest on the Timber Notes will be paid on a semiannual basis, generally out
of the Company's cash flow from the Company Timber. See "Description of the
Timber Notes--Principal; Interest; Premium--Interest"; and "--Principal."

  ACTUAL TIMBER NOTE AMORTIZATION

     The Company must, to the extent of funds on deposit in the Payment Account
available therefor and without regard to actual harvest levels, make cumulative
principal payments on the aggregate principal amount of the Timber Notes in an
amount at least equal to the cumulative Minimum Principal Amortization.
Depending upon the actual harvest, the Company must make certain additional
principal payments on the Timber Notes (to the extent that cash is available
therefor in the Payment Account) on each Note Payment Date. The aggregate
principal payments required to be made on the Timber Notes in excess of the sum
of the Minimum Principal Amortization Amounts for all Classes of Timber Notes
for any Note Payment Date are referred to as the "Depletion Amortization
Amount."

     The Timber Notes are generally structured to link, to the extent of cash
available, the deemed depletion of the Company Timber (through the harvest and
sale of logs) to required amortization of the Timber Notes in the aggregate. The
actual required amount of such aggregate amortization on any Note Payment Date
is determined by various mathematical formulas set forth in the Indenture, which
are based primarily upon a concept termed the "Deemed Collateral Value." The
Deemed Collateral Value is intended to represent, under certain assumptions, the
present value of cash flows associated with the Company Timber which is deemed
to remain at particular times during the term of the Timber Notes. The purpose
of the Deemed Collateral Value concept and the related calculations is to
maintain a prescribed relationship between the amount of Company Timber deemed
to remain and the principal balance of the Timber Notes. DEEMED COLLATERAL VALUE
DOES NOT REPRESENT, AND IS NOT INTENDED TO REFLECT, THE ACTUAL VALUE OF THE
COMPANY TIMBER AT ANY TIME.

     The total amount of principal required to be paid (to the extent of
available cash on deposit in the Payment Account) on any Note Payment Date in
respect of the aggregate principal amount of the Timber Notes will generally be
the amount by which a calculation of the present value of the "fixed
liabilities" associated with the Company Timber (i.e., the present value of
certain future operating expenses (the "Discounted Servicing Obligation") as
assumed in the Structuring Cash Flows plus the aggregate principal amount of the
Timber Notes then outstanding) then exceeds the Total Collateral Value. The
"Total Collateral Value" is the lesser of (A) the "Structuring Collateral
Value" and (B) the Deemed Collateral Value. The Structuring Collateral Value is
a pre-determined value set forth in Annex 1 (the "Structuring Schedule"),
which decreases each month, based on a present value calculation utilizing the
same assumptions as the Structuring Cash Flows (i.e. those associated with the
Minimum Principal Amortization Schedules). The Deemed Collateral Value is equal
to the product (in dollars) of the "Deemed Remaining Harvest Quantity" and the
"Collateral Value Factor." The Deemed Remaining Harvest Quantity, in turn, is
equal to the excess of the Structured Harvest Quantity (i.e., the aggregate
harvest in Mbfe in the Structuring Assumptions for the approximately 30 year
period commencing in July 1998) over the aggregate amount of Company Timber that
has been (or is deemed to have been) harvested and sold during the period from
July 20, 1998 through the end of the previous month. The Collateral Value
Factor, which is expressed in units of dollars (in thousands) per Mbfe, is a
pre-determined value set forth in the Structuring Schedule which increases each
month and, as of each month-end, equals the amount determined by dividing the
Structuring Collateral Value by the Deemed Remaining Harvest Quantity. If, as a
result of the amount of logs actually (or deemed to have been) harvested and
sold through the end of any month, the reduction in the Deemed Remaining Harvest
Quantity is faster than that associated with the Minimum Principal Amortization
through such month, the Total Collateral Value would be determined by the Deemed
Collateral Value calculation described above, which, subject to available cash,
would produce amortization faster than shown in the Minimum Principal
Amortization Schedules. If, as a result of the amount of logs actually (or
deemed to have been) harvested and sold through the end of any month, the
reduction in the Deemed Remaining Harvest Quantity is slower than that
associated with the Minimum Principal Amortization through such month, the Total
Collateral Value would be determined by the Structuring Collateral Value. In
this circumstance unless the negative effect on cash flow resulting from the
amount of logs sold

                                       63
<PAGE>
being lower than the amount assumed in the Structuring Assumptions were offset
by other factors, such as sales prices higher than those assumed in the
Structuring Assumptions, the actual amortization of the Timber Notes would be
slower than shown in the Minimum Principal Amortization Schedules. DEEMED
REMAINING HARVEST QUANTITY DOES NOT REPRESENT, AND IS NOT INTENDED TO REFLECT,
THE ACTUAL AMOUNT OF COMPANY TIMBER AT ANY POINT IN TIME.

     The issuance of Additional Timber Notes is likely to require modifications
to the above-described computations, although no such modification may extend
the Minimum Principal Amortization Schedule for any Class of Timber Notes or
affect the Scheduled Amortization Schedules, among other limitations on such
issuance. See "Description of the Timber Notes--Additional Timber Notes."

     Set forth on the following pages are the Minimum Principal Amortization
Schedules and the Scheduled Amortization Schedules with respect to each Class of
Timber Notes. Because principal on the Class A-3 Timber Notes is scheduled to be
paid in a single payment on January 20, 2014, the Class A-3 Timber Notes have no
Minimum Principal Amortization or Scheduled Amortization before that date.

     The hypothetical harvest level associated with Minimum Principal
Amortization reflects 90% of the Initial Harvest Schedule. However, an
indeterminable number of harvest scenarios (when combined with scenarios as to
prices and/or operating and capital expenses that differ from those in the
Structuring Assumptions) could result in the Timber Notes being amortized at a
rate approximately equal to that shown on the Minimum Principal Amortization
Schedules, subject to available cash. For example, if prices were approximately
10% higher than those in the Structuring Assumptions and aggregate operating and
capital expenses were the same as those in the Structuring Assumptions, a
harvest level of approximately 81% of the Initial Harvest Schedule would result
in the Timber Notes being amortized at a rate approximately equal to that shown
on the Minimum Principal Amortization Schedules. Similarly, if all other
variables remained the same except that prices were approximately 10% lower than
those in the Structuring Assumptions, a harvest level of approximately 99% of
the Initial Harvest Schedule would result in the Timber Notes being amortized at
a rate approximately equal to that shown on the Minimum Principal Amortization
Schedules. If the Timber Notes are amortized at a rate approximately equal to
that shown on the Minimum Principal Amortization Schedules (or at any other rate
that is slower than that shown on the Scheduled Amortization Schedules), the
Company will be required to pay Deficiency Premiums out of funds available
therefor after providing for payment of all interest and principal then due on
the Timber Notes.

     The Scheduled Maturity Date of the Class A-3 Timber Notes will be January
20, 2014. Under the related Scheduled Amortization Schedule, 100% of the
original principal amount of the Class A-3 Timber Notes would be outstanding
immediately before that date. In order to fund the repayment of the Class A-3
Timber Notes on or prior to their Scheduled Maturity Date, the Company intends
to refinance the Class A-3 Timber Notes. There can be no assurance, however,
that refinancing will be available to the Company at such time on favorable
terms. If the Class A-3 Timber Notes are not repaid by their Scheduled Maturity
Date, a Cash Retention Event will occur, upon which 75% of any Excess Funds will
be required to be deposited in the Payment Account. In addition, Deficiency
Premiums at the rate of 1.50% per annum will be payable on the outstanding
principal amount of Class A-3 Timber Notes after their Scheduled Maturity Date.
However, any failure to pay the Class A-3 Timber Notes by their Scheduled
Maturity Date will not result in an Event of Default. An Event of Default will
occur as a result of failure to pay principal on the Timber Notes only if
principal is not paid on or prior to the Final Maturity Date or if amounts
available therefor in the Payment Account are not used to make required payments
on the Timber Notes.

                                       64
<PAGE>
    MINIMUM PRINCIPAL AMORTIZATION AND SCHEDULED AMORTIZATION SCHEDULES
<TABLE>
<CAPTION>
                                                                            CLASS A-1 TIMBER NOTES
                                             ------------------------------------------------------------------------------------
        (in thousands)                                   MINIMUM PRINCIPAL
                                                            AMORTIZATION                           SCHEDULED AMORTIZATION
                                             -----------------------------------------   -----------------------------------------
Note                                              Principal             Principal             Principal            Principal
Payment Date                       Year            Payment               Balance               Payment              Balance
- ----------------------------    --------     -------------------   -------------------   -------------------  -------------------
<S>                             <C>          <C>                   <C>                   <C>                  <C>
Initial                              0.0                    ----              $160,700                  ----             $160,700
January 20, 1999                     0.5                    $415               160,285                $5,360              155,340
July 20, 1999                        1.0                     448               159,837                 2,825              152,515
January 20, 2000                     1.5                  10,047               149,790                12,950              139,565
July 20, 2000                        2.0                     411               149,379                 2,915              136,650
January 20, 2001                     2.5                   9,996               139,383                13,114              123,537
July 20, 2001                        3.0                     480               138,903                 3,213              120,324
January 20, 2002                     3.5                  10,087               128,816                13,448              106,875
July 20, 2002                        4.0                     703               128,113                 3,693              103,182
January 20, 2003                     4.5                  10,378               117,735                14,015               89,167
July 20, 2003                        5.0                   2,062               115,672                 5,306               83,861
January 20, 2004                     5.5                  12,121               103,552                16,013               67,847
July 20, 2004                        6.0                   2,649               100,902                 6,193               61,654
January 20, 2005                     6.5                  12,856                88,046                17,066               44,588
July 20, 2005                        7.0                   4,182                83,864                 8,015               36,573
January 20, 2006                     7.5                  14,794                69,071                19,291               17,282
July 20, 2006                        8.0                   5,857                63,213                 9,988                7,294
January 20, 2007                     8.5                  16,892                46,321                 7,294                    0
July 20, 2007                        9.0                   7,688                38,633                     0                    0
January 20, 2008                     9.5                  19,163                19,469                     0                    0
July 20, 2008                       10.0                   1,572                17,898                     0                    0
January 20, 2009                    10.5                  11,087                 6,810                     0                    0
July 20, 2009                       11.0                   2,858                 3,952                     0                    0
January 20, 2010                    11.5                   3,952                     0                     0                    0
July 20, 2010                       12.0                       0                     0                     0                    0
January 20, 2011                    12.5                       0                     0                     0                    0
July 20, 2011                       13.0                       0                     0                     0                    0
January 20, 2012                    13.5                       0                     0                     0                    0
July 20, 2012                       14.0                       0                     0                     0                    0
January 20, 2013                    14.5                       0                     0                     0                    0
July 20, 2013                       15.0                       0                     0                     0                    0
January 20, 2014                    15.5                       0                     0                     0                    0
July 20, 2014                       16.0                       0                     0                     0                    0
January 20, 2015                    16.5                       0                     0                     0                    0
July 20, 2015                       17.0                       0                     0                     0                    0
January 20, 2016                    17.5                       0                     0                     0                    0
July 20, 2016                       18.0                       0                     0                     0                    0
January 20, 2017                    18.5                       0                     0                     0                    0
July 20, 2017                       19.0                       0                     0                     0                    0
January 20, 2018                    19.5                       0                     0                     0                    0
July 20, 2018                       20.0                       0                     0                     0                    0
<CAPTION>
                                                                            CLASS A-2 TIMBER NOTES
                                             ------------------------------------------------------------------------------------
        (in thousands)                                   MINIMUM PRINCIPAL
                                                            AMORTIZATION                           SCHEDULED AMORTIZATION
                                             -----------------------------------------   -----------------------------------------
Note                                              Principal             Principal             Principal            Principal
Payment Date                       Year            Payment               Balance               Payment              Balance
- ----------------------------    --------     -------------------   -------------------   -------------------  -------------------
<S>                             <C>          <C>                   <C>                   <C>                  <C>
Initial                              0.0                    ----              $243,200                  ----             $243,200
January 20, 1999                     0.5                      $0               243,200                    $0              243,200
July 20, 1999                        1.0                       0               243,200                     0              243,200
January 20, 2000                     1.5                       0               243,200                     0              243,200
July 20, 2000                        2.0                       0               243,200                     0              243,200
January 20, 2001                     2.5                       0               243,200                     0              243,200
July 20, 2001                        3.0                       0               243,200                     0              243,200
January 20, 2002                     3.5                       0               243,200                     0              243,200
July 20, 2002                        4.0                       0               243,200                     0              243,200
January 20, 2003                     4.5                       0               243,200                     0              243,200
July 20, 2003                        5.0                       0               243,200                     0              243,200
January 20, 2004                     5.5                       0               243,200                     0              243,200
July 20, 2004                        6.0                       0               243,200                     0              243,200
January 20, 2005                     6.5                       0               243,200                     0              243,200
July 20, 2005                        7.0                       0               243,200                     0              243,200
January 20, 2006                     7.5                       0               243,200                     0              243,200
July 20, 2006                        8.0                       0               243,200                     0              243,200
January 20, 2007                     8.5                       0               243,200                14,383              228,817
July 20, 2007                        9.0                       0               243,200                12,120              216,696
January 20, 2008                     9.5                       0               243,200                24,231              192,466
July 20, 2008                       10.0                       0               243,200                 5,975              186,490
January 20, 2009                    10.5                       0               243,200                16,051              170,439
July 20, 2009                       11.0                       0               243,200                 7,622              162,817
January 20, 2010                    11.5                   8,826               234,374                18,099              144,717
July 20, 2010                       12.0                   4,287               230,087                 9,430              135,287
January 20, 2011                    12.5                  14,626               215,460                20,317              114,971
July 20, 2011                       13.0                   5,880               209,580                11,416              103,555
January 20, 2012                    13.5                  16,633               192,947                22,701               80,854
July 20, 2012                       14.0                   7,626               185,321                13,569               67,285
January 20, 2013                    14.5                  18,811               166,510                25,258               42,028
July 20, 2013                       15.0                   9,537               156,973                15,893               26,134
January 20, 2014                    15.5                  21,173               135,800                26,134                    0
July 20, 2014                       16.0                  11,625               124,175                     0                    0
January 20, 2015                    16.5                  23,733               100,442                     0                    0
July 20, 2015                       17.0                  13,905                86,536                     0                    0
January 20, 2016                    17.5                  26,505                60,032                     0                    0
July 20, 2016                       18.0                  16,392                43,639                     0                    0
January 20, 2017                    18.5                  29,505                14,134                     0                    0
July 20, 2017                       19.0                  14,134                     0                     0                    0
January 20, 2018                    19.5                       0                     0                     0                    0
July 20, 2018                       20.0                       0                     0                     0                    0
<CAPTION>
                                                                            CLASS A-3 TIMBER NOTES
                                             ------------------------------------------------------------------------------------
        (in thousands)                                   MINIMUM PRINCIPAL
                                                            AMORTIZATION                           SCHEDULED AMORTIZATION
                                             -----------------------------------------   -----------------------------------------
Note                                              Principal             Principal             Principal            Principal
Payment Date                       Year            Payment               Balance               Payment              Balance
- ----------------------------    --------     -------------------   -------------------   -------------------  -------------------
<S>                             <C>          <C>                   <C>                   <C>                  <C>
Initial                              0.0                    ----              $463,348                  ----             $463,348
January 20, 1999                     0.5                      $0               463,348                    $0              463,348
July 20, 1999                        1.0                       0               463,348                     0              463,348
January 20, 2000                     1.5                       0               463,348                     0              463,348
July 20, 2000                        2.0                       0               463,348                     0              463,348
January 20, 2001                     2.5                       0               463,348                     0              463,348
July 20, 2001                        3.0                       0               463,348                     0              463,348
January 20, 2002                     3.5                       0               463,348                     0              463,348
July 20, 2002                        4.0                       0               463,348                     0              463,348
January 20, 2003                     4.5                       0               463,348                     0              463,348
July 20, 2003                        5.0                       0               463,348                     0              463,348
January 20, 2004                     5.5                       0               463,348                     0              463,348
July 20, 2004                        6.0                       0               463,348                     0              463,348
January 20, 2005                     6.5                       0               463,348                     0              463,348
July 20, 2005                        7.0                       0               463,348                     0              463,348
January 20, 2006                     7.5                       0               463,348                     0              463,348
July 20, 2006                        8.0                       0               463,348                     0              463,348
January 20, 2007                     8.5                       0               463,348                     0              463,348
July 20, 2007                        9.0                       0               463,348                     0              463,348
January 20, 2008                     9.5                       0               463,348                     0              463,348
July 20, 2008                       10.0                       0               463,348                     0              463,348
January 20, 2009                    10.5                       0               463,348                     0              463,348
July 20, 2009                       11.0                       0               463,348                     0              463,348
January 20, 2010                    11.5                       0               463,348                     0              463,348
July 20, 2010                       12.0                       0               463,348                     0              463,348
January 20, 2011                    12.5                       0               463,348                     0              463,348
July 20, 2011                       13.0                       0               463,348                     0              463,348
January 20, 2012                    13.5                       0               463,348                     0              463,348
July 20, 2012                       14.0                       0               463,348                     0              463,348
January 20, 2013                    14.5                       0               463,348                     0              463,348
July 20, 2013                       15.0                       0               463,348                     0              463,348
January 20, 2014                    15.5                       0               463,348               463,348                    0
July 20, 2014                       16.0                       0               463,348                     0                    0
January 20, 2015                    16.5                       0               463,348                     0                    0
July 20, 2015                       17.0                       0               463,348                     0                    0
January 20, 2016                    17.5                       0               463,348                     0                    0
July 20, 2016                       18.0                       0               463,348                     0                    0
January 20, 2017                    18.5                       0               463,348                     0                    0
July 20, 2017                       19.0                   4,966               458,382                     0                    0
January 20, 2018                    19.5                  32,870               425,512                     0                    0
July 20, 2018                       20.0                   6,089               419,423                     0                    0
</TABLE>
                                                                     (continued)

                                       65
<PAGE>
    MINIMUM PRINCIPAL AMORTIZATION AND SCHEDULED AMORTIZATION SCHEDULES
<TABLE>
<CAPTION>
                                                                            CLASS A-1 TIMBER NOTES
                                             ------------------------------------------------------------------------------------
        (in thousands)                                   MINIMUM PRINCIPAL
                                                            AMORTIZATION                           SCHEDULED AMORTIZATION
                                             -----------------------------------------   -----------------------------------------
Note                                              Principal             Principal             Principal            Principal
Payment Date                       Year            Payment               Balance               Payment              Balance
- ----------------------------    --------     -------------------   -------------------   -------------------  -------------------
<S>                             <C>          <C>                   <C>                   <C>                  <C>
January 20, 2019                    20.5                       0                     0                     0                    0
July 20, 2019                       21.0                       0                     0                     0                    0
January 20, 2020                    21.5                       0                     0                     0                    0
July 20, 2020                       22.0                       0                     0                     0                    0
January 20, 2021                    22.5                       0                     0                     0                    0
July 20, 2021                       23.0                       0                     0                     0                    0
January 20, 2022                    23.5                       0                     0                     0                    0
July 20, 2022                       24.0                       0                     0                     0                    0
January 20, 2023                    24.5                       0                     0                     0                    0
July 20, 2023                       25.0                       0                     0                     0                    0
January 20, 2024                    25.5                       0                     0                     0                    0
July 20, 2024                       26.0                       0                     0                     0                    0
January 20, 2025                    26.5                       0                     0                     0                    0
July 20, 2025                       27.0                       0                     0                     0                    0
January 20, 2026                    27.5                       0                     0                     0                    0
July 20, 2026                       28.0                       0                     0                     0                    0
January 20, 2027                    28.5                       0                     0                     0                    0
July 20, 2027                       29.0                       0                     0                     0                    0
January 20, 2028                    29.5                       0                     0                     0                    0
July 20, 2028                       30.0                       0                     0                     0                    0
                                             -------------------                         -------------------
     Total                                              $160,700                                    $160,700
                                             ===================                         ===================
     Weighted Average Life                             6.8 Years                                   5.0 Years
                                             ===================                         ===================
<CAPTION>
                                                                            CLASS A-2 TIMBER NOTES
                                             ------------------------------------------------------------------------------------
        (in thousands)                                   MINIMUM PRINCIPAL
                                                            AMORTIZATION                           SCHEDULED AMORTIZATION
                                             -----------------------------------------   -----------------------------------------
Note                                              Principal             Principal             Principal            Principal
Payment Date                       Year            Payment               Balance               Payment              Balance
- ----------------------------    --------     -------------------   -------------------   -------------------  -------------------
<S>                             <C>          <C>                   <C>                   <C>                  <C>
January 20, 2019                    20.5                       0                     0                     0                    0
July 20, 2019                       21.0                       0                     0                     0                    0
January 20, 2020                    21.5                       0                     0                     0                    0
July 20, 2020                       22.0                       0                     0                     0                    0
January 20, 2021                    22.5                       0                     0                     0                    0
July 20, 2021                       23.0                       0                     0                     0                    0
January 20, 2022                    23.5                       0                     0                     0                    0
July 20, 2022                       24.0                       0                     0                     0                    0
January 20, 2023                    24.5                       0                     0                     0                    0
July 20, 2023                       25.0                       0                     0                     0                    0
January 20, 2024                    25.5                       0                     0                     0                    0
July 20, 2024                       26.0                       0                     0                     0                    0
January 20, 2025                    26.5                       0                     0                     0                    0
July 20, 2025                       27.0                       0                     0                     0                    0
January 20, 2026                    27.5                       0                     0                     0                    0
July 20, 2026                       28.0                       0                     0                     0                    0
January 20, 2027                    28.5                       0                     0                     0                    0
July 20, 2027                       29.0                       0                     0                     0                    0
January 20, 2028                    29.5                       0                     0                     0                    0
July 20, 2028                       30.0                       0                     0                     0                    0
                                             -------------------                         -------------------
     Total                                              $243,200                                    $243,200
                                             ===================                         ===================
     Weighted Average Life                            15.9 Years                                  12.4 Years
                                             ===================                         ===================
<CAPTION>
                                                                            CLASS A-3 TIMBER NOTES
                                             ------------------------------------------------------------------------------------
        (in thousands)                                   MINIMUM PRINCIPAL
                                                            AMORTIZATION                           SCHEDULED AMORTIZATION
                                             -----------------------------------------   -----------------------------------------
Note                                              Principal             Principal             Principal            Principal
Payment Date                       Year            Payment               Balance               Payment              Balance
- ----------------------------    --------     -------------------   -------------------   -------------------  -------------------
<S>                             <C>          <C>                   <C>                   <C>                  <C>
January 20, 2019                    20.5                  15,292               404,131                     0                    0
July 20, 2019                       21.0                   7,508               396,624                     0                    0
January 20, 2020                    21.5                  17,080               379,544                     0                    0
July 20, 2020                       22.0                   9,061               370,483                     0                    0
January 20, 2021                    22.5                  19,020               351,463                     0                    0
July 20, 2021                       23.0                  10,759               340,703                     0                    0
January 20, 2022                    23.5                  21,123               319,581                     0                    0
July 20, 2022                       24.0                  12,616               306,965                     0                    0
January 20, 2023                    24.5                  23,401               283,564                     0                    0
July 20, 2023                       25.0                  14,642               268,922                     0                    0
January 20, 2024                    25.5                  25,869               243,053                     0                    0
July 20, 2024                       26.0                  16,853               226,201                     0                    0
January 20, 2025                    26.5                  28,540               197,661                     0                    0
July 20, 2025                       27.0                  19,262               178,399                     0                    0
January 20, 2026                    27.5                  31,431               146,969                     0                    0
July 20, 2026                       28.0                  21,885               125,084                     0                    0
January 20, 2027                    28.5                  34,558                90,526                     0                    0
July 20, 2027                       29.0                  24,740                65,785                     0                    0
January 20, 2028                    29.5                  37,940                27,845                     0                    0
July 20, 2028                       30.0                  27,845                     0                     0                    0
                                             -------------------                         -------------------
     Total                                              $463,348                                    $463,348
                                             ===================                         ===================
     Weighted Average Life                            25.5 Years                                  15.5 Years
                                             ===================                         ===================
</TABLE>
                                       66
<PAGE>
  PREMIUMS

     Premiums will be payable on any Class of Timber Notes that is repaid more
rapidly or more slowly than the payments contemplated by the Scheduled
Amortization Schedule for such Class of Timber Notes. If the Company makes a
principal payment on a Class of Timber Notes on any date and the amount of such
principal payment, plus the sum of all amounts of principal previously paid on
such Class, exceeds the cumulative Scheduled Amortization for such Class of
Timber Notes through such date in the related Scheduled Amortization Schedule,
the Company will pay a Prepayment Premium. The amount of the Prepayment Premium
will be calculated based upon the yield, as described herein, of like-term
Treasury securities plus 0.50% per annum applied to the amount of the Excess
Payment. If the amount of a principal payment on a Class of Timber Notes on any
Note Payment Date, plus the sum of all amounts of principal previously paid on
such Class, is less than the cumulative Scheduled Amortization for such Class of
Timber Notes through such date in the related Scheduled Amortization Schedule,
the Company will, on the next Note Payment Date, owe a Deficiency Premium on
such late payment at a rate equal to 1.50% per annum.

     In the event of a Registration Default, a Non-Registration Premium of 0.50%
per annum will be due on each Note Payment Date, with respect to all Timber
Notes with respect to which a Registration Default is continuing, until all
Registration Defaults have been cured. See "The Exchange Offer."

     The Indenture requires that there be reserved on Monthly Deposit Dates
amounts equal to a portion of the estimated Premiums to be paid on the next
succeeding Note Payment Date. However, in the event that current operating cash
flow (less payments in connection with the Line of Credit Agreement (other than
Additional Liquidity Provider Fees and Supplemental Liquidity Provider
Interest), and required principal and interest payments on the Timber Notes and
any Additional Timber Notes) is not sufficient to provide for the payment of
such Premiums, the obligation to pay such Premiums, with interest, will be
carried over to subsequent Note Payment Dates. Except for payments for operating
expenses and capital expenditures, no cash flow of the Company from the
harvesting of Company Timber will be released to the Company free and clear of
the Lien of the Deed of Trust during any time that the payment of such Premium
has been deferred and not provided for by a deposit into the Payment Account.
Payment of any Premium will, in effect, be subordinate to payment of such
operating expenses, capital expenditures, amounts then due (other than
Additional Liquidity Provider Fees and Supplemental Liquidity Provider
Interest), if any, to the Liquidity Providers, and principal and interest on the
Timber Notes and any Additional Timber Notes.

THE RATING OF THE TIMBER NOTES RELATES ONLY TO THE TIMELY PAYMENT OF INTEREST
(EXCLUDING INTEREST ON PREMIUMS) AND THE PAYMENT OF PRINCIPAL NO LATER THAN THE
FINAL MATURITY DATE AND NOT TO THE PAYMENT OF ANY MINIMUM PRINCIPAL AMORTIZATION
OR DEPLETION AMORTIZATION AMOUNT, PREMIUMS OR INTEREST ON PREMIUMS.

  FUNDING OF TIMBER NOTE PAYMENTS; CASH RELEASE MECHANISM

     Revenues from the sale of the Company's logs or timber from the Company
Timber is deposited directly into the Collection Account maintained with the
Trustee. Pursuant to the Indenture, the Expense Reserve is replenished on each
Monthly Deposit Date, and the Company is authorized to make disbursements from
the Collection Account and the Expense Reserve for, among other things, certain
capital expenditures and operating expenses, including taxes, the Services Fee
and other payments under the New Services Agreement, the Trustee's and
Collateral Agent's fees and expenses (to the extent, in certain cases, of the
balance of the Expense Reserve) and to make certain payments to the Liquidity
Providers. Amounts to be utilized for payments on the Timber Notes generally
will be withdrawn from the Collection Account on each Monthly Deposit Date,
deposited into the Payment Account, and (if the Monthly Deposit Date is not also
a Note Payment Date) invested in Eligible Investments (as defined on page 149)
until the next Note Payment Date. The amount to be transferred from the
Collection Account to the Payment Account on each Monthly Deposit Date will (to
the extent of available cash) be calculated so that the amount in the Payment
Account will be sufficient to pay (i) all accrued interest, Deficiency Premiums
and Non-Registration Premiums, if any, on the Timber Notes and any Additional
Timber Notes to the Monthly Deposit Date and

                                       67
<PAGE>
(ii) an appropriate portion of principal amortization and Prepayment Premiums,
if any, expected to be payable on the Timber Notes, and an appropriate portion
of any amounts expected to be payable to the Liquidity Providers, on the next
Note Payment Date (or, if such Monthly Deposit Date is also a Note Payment Date,
on such Note Payment Date). Amounts remaining in the Collection Account on a
Monthly Deposit Date after the required transfer of funds into the Payment
Account and any required transfers to the Expense Reserve may, unless a Trapping
Event or a Cash Retention Event has occurred and is continuing (and after
payment of any Additional Liquidity Provider Fees and Supplemental Liquidity
Provider Interest that may be payable under the Line of Credit Agreement), be
released to the Company free and clear of the Lien of the Deed of Trust. See
"Description of the Timber Notes--Accounts; Payment on the Timber
Notes--Monthly Deposit Dates." It is expected that substantially all of the
cash released to the Company free and clear of the Lien of the Deed of Trust
will be distributed to Pacific Lumber on a monthly basis.

     On each Note Payment Date, the amounts on deposit in the Payment Account
will (unless a Line of Credit Acceleration has occurred or an Acceleration Event
exists) be utilized to make required payments on the Timber Notes and any
Additional Timber Notes and to the Liquidity Providers following any Termination
Advance. To the extent funds on deposit in the Payment Account are inadequate to
make payments of interest (excluding interest on Premiums) to the holders of all
Classes of Timber Notes and any Additional Timber Notes when due, additional
amounts will be borrowed under the Line of Credit Agreement (or, if a Liquidity
Account has been created in connection with a Termination Advance, withdrawn
from the Liquidity Account, to the extent of the balance thereof). In the event
that amounts are so borrowed under the Line of Credit Agreement, or withdrawn
from the Liquidity Account, the Indenture requires that, amounts in the
Collection Account or the Payment Account be utilized to pay amounts then due in
connection with the Line of Credit Agreement (other than Additional Liquidity
Provider Fees and Supplemental Liquidity Provider Interest) or be deposited in
the Liquidity Account so that the aggregate of the amount available under the
Line of Credit Agreement or on deposit in the Liquidity Account will be
increased to the Required Liquidity Amount on or before the next Note Payment
Date before the payment of any principal on that date. To the extent that
amounts on deposit in the Payment Account on a Note Payment Date exceed the
required payments on the Timber Notes and any Additional Timber Notes and any
required payments to the Liquidity Providers following any Termination Advance
(and any required deposits to the Liquidity Account) on such Note Payment Date,
such excess amounts may, unless a Trapping Event or a Cash Retention Event has
occurred and is continuing, be released to the Company free and clear of the
Lien of the Deed of Trust. See "Description of the Timber Notes--Accounts;
Payment on the Timber Notes--Note Payment Dates." It is expected that
substantially all of the cash released to the Company free and clear of the Lien
of the Deed of Trust will be distributed to Pacific Lumber.

SCHEDULED ASSUMPTIONS

     THE ASSUMPTIONS (THE "SCHEDULED ASSUMPTIONS") AND TABLES SET FORTH BELOW
REPRESENT POSSIBLE CASH FLOW SCENARIOS DESIGNED TO ILLUSTRATE CERTAIN PAYMENT
CHARACTERISTICS OF THE TIMBER NOTES AND ARE NOT INTENDED TO BE PROJECTIONS OR
FORECASTS, BUT, RATHER, SIMPLY REFLECT THE RESULTS OF MATHEMATICAL CALCULATIONS
UTILIZING THE SCHEDULED ASSUMPTIONS AND VARIATIONS THEREOF SET FORTH BELOW. THE
TABLES HAVE BEEN DEVELOPED BY FIXING CERTAIN OF THE SCHEDULED ASSUMPTIONS AND BY
VARYING OTHER SCHEDULED ASSUMPTIONS WHICH AFFECT THE COMPANY'S REVENUES, COSTS
AND CAPITAL EXPENDITURES (THE "SENSITIVITIES"). THE SCHEDULED ASSUMPTIONS DO
NOT REPRESENT A COMPLETE LIST OF FACTORS WHICH MAY AFFECT THE REVENUES, COSTS
AND CAPITAL EXPENDITURES OF THE COMPANY, BUT RATHER INDICATE THOSE FACTORS WHICH
ARE LIKELY TO SIGNIFICANTLY AFFECT THE PERFORMANCE OF THE COMPANY IN FUTURE
YEARS. IN ADDITION, THE RANGE OF POSSIBLE OUTCOMES WITH RESPECT TO EACH
SCHEDULED ASSUMPTION AND THE COMBINATION OF SCHEDULED ASSUMPTIONS SET FORTH
ABOVE DO NOT INDICATE A COMPREHENSIVE SET OF POSSIBLE RESULTS. IN PARTICULAR,
MORE SEVERE STRESSES MAY LEAD TO PAYMENTS OF PRINCIPAL ON THE TIMBER NOTES BEING
DELAYED OR DECREASED OR, IN CERTAIN CASES, AN EVENT OF DEFAULT.

     ACCORDINGLY, INVESTORS SHOULD UNDERSTAND THAT THE FOLLOWING TABLES ARE
INTENDED MERELY TO ILLUSTRATE CERTAIN, BUT NOT ALL, PAYMENT SENSITIVITIES OF THE
TIMBER NOTES TO CERTAIN, BUT NOT ALL, CHANGES IN UNDERLYING ASSUMPTIONS. THE
COMPANY DOES NOT INTEND TO UPDATE OR REVISE THE INFORMATION PRESENTED TO REFLECT
CHANGES OCCURRING AFTER THE CLOSING DATE. IT IS HIGHLY LIKELY THAT ACTUAL
EXPERIENCE WILL VARY FROM THE SCHEDULED

                                       68
<PAGE>
ASSUMPTIONS AND THE POSSIBLE CASH FLOW SCENARIOS REPRESENTED BY THE TABLES. THE
PRINCIPAL FACTORS THAT COULD CAUSE THE COMPANY'S ACTUAL CASH FLOW TO DIFFER
MATERIALLY FROM SUCH SCENARIOS ARE THE SENSITIVITIES AND CERTAIN "RISK
FACTORS" AS SET OUT HEREIN. IN ADDITION, THE TABLES DO NOT REFLECT THE POSSIBLE
EFFECT OF THE ISSUANCE OF ANY ADDITIONAL TIMBER NOTES ON THE WEIGHTED AVERAGE
LIFE OR FINAL MATURITY OF THE TIMBER NOTES.

  OVERVIEW

     The Scheduled Assumptions incorporate those described under "--Scheduled
Amortization" as well as certain other assumptions, including the following:

  REVENUE ASSUMPTIONS

       PRICES

     (i) The initial SBE Price (i.e., the estimated average initial price per
Mbfe of Company Timber) was based on the June 1998 SBE Prices and assumed to be
$724 per Mbfe.

     (ii) The initial SBE Price was assumed to escalate at a rate of 3.5% per
annum starting in January 1999.

       HARVEST LEVELS (MBFE)

     It was assumed (based on the Scheduled Harvest Schedule) that the Company
would harvest approximately the following amount of timber per year for each of
the periods set forth below:

                                           TOTAL MBFE
                                           ----------
July 1998 through December 2007 (9.5
  years)................................     162,274
January 2008 through December 2017 (10.0
  years)................................     132,131
January 2018 through July 2028 (10.5
  years)................................      87,692

The above assumptions were used to determine the assumed gross monthly revenue
to the Company before principal and interest payments, administrative expenses,
yield taxes, property taxes, the Services Fee and other operating expenses,
capital expenditures and payments associated with the Line of Credit Agreement.

  EXPENSE AND CAPITAL EXPENDITURES ASSUMPTIONS

       GENERAL

     (i) All operating expenses and capital expenditures were adjusted each
decade to reflect changes between decades in assumed harvest levels and
escalated at the rate of 3.5% per annum, commencing January 1, 1999.

     (ii) All expenses were deducted from gross revenue to arrive at the
Company's cash flows.

     (iii) Funds in the Payment Account were assumed to earn interest at the
rate of 4.00% per annum.

       OPERATING EXPENSES

     Operating expenses include administrative expenses, property taxes, the
Services Fee and road maintenance. Operating expenses were initially assumed
(based on the Services Fee provided for in the New Services Agreement and the
estimated initial level of other operating expenses) to be equal to $6.9 million
per year ($3.5 million of which was assumed to vary with harvest).

       CAPITAL EXPENDITURES

     Capital expenditures include reforestation and rehabilitation and
construction of logging roads. Capital expenditures were initially assumed
(based on the estimated initial level of capital expenditures) to be equal to
$7.7 million per year ($5.6 million of which was assumed to vary with harvest).

       YIELD TAXES

     Yield taxes were assumed to be equal to 2.9% (the rate in effect as of July
9, 1998) of the gross revenue from harvest.

                                       69
<PAGE>
       LINE OF CREDIT COMMITMENT FEE

     The commitment fee was assumed to be an annual cost based on the Required
Liquidity Amount. The Required Liquidity Amount is the amount necessary to
service one year's interest payments at the applicable Note Rates on all Classes
of Timber Notes.

  EFFECT OF HARVEST LEVEL CHANGES

     The tables below have been prepared based on the Scheduled Assumptions,
except that the amount of timber harvested by the Company in each year has been
changed by the indicated percentages beginning as of July 20, 1998. If the
actual amount of Company Timber harvested were to vary as indicated below and
all of the other Scheduled Assumptions were to occur as assumed, then the final
maturities and weighted average lives of the respective Classes of Timber Notes
would be as set forth below. To the extent that operating expenses and capital
expenditures are assumed to vary with harvest levels, such variations have been
reflected in the calculations. Deficiency Premiums, to the extent applicable,
are paid in full in all scenarios. Prepayment Premiums have not been reflected
in the calculations.

      FINAL MATURITY AND WEIGHTED AVERAGE LIFE OF TIMBER NOTES ASSUMING A
       PERMANENT CHANGE IN HARVEST LEVELS AND A REFINANCING IN YEAR 15.5
<TABLE>
<CAPTION>
                                                             CLASS A-1         CLASS A-2         CLASS A-3
                                           CHANGE IN       --------------    --------------    --------------
                                        HARVEST LEVELS     WAL     FINAL     WAL     FINAL     WAL     FINAL
                                        ---------------    ----    ------    ----    ------    ----    ------
<S>                                          <C>           <C>       <C>     <C>      <C>      <C>      <C> 
Harvest Level Increases..............        10.00%        4.0       7.0     10.1     13.5     15.2     15.5
                                              5.00%        4.5       7.5     11.1     14.5     15.4     15.5
Scheduled Harvest Schedule...........         0.00%        5.0       8.5     12.4     15.5     15.5     15.5
Harvest Level Decreases..............         5.00%        5.7       9.5     13.6     15.5     15.5     15.5
                                             10.00%        6.6      11.5     14.7     15.5     15.5     15.5
                                             15.00%        6.8      11.5     14.8     15.5     15.5     15.5
                                             20.00%        6.8      11.5     14.8     15.5     15.5     15.5
</TABLE>
      FINAL MATURITY AND WEIGHTED AVERAGE LIFE OF TIMBER NOTES ASSUMING A
             PERMANENT CHANGE IN HARVEST LEVELS AND NO REFINANCING
<TABLE>
<CAPTION>
                                                             CLASS A-1         CLASS A-2         CLASS A-3
                                           CHANGE IN       --------------    --------------    --------------
                                        HARVEST LEVELS     WAL     FINAL     WAL     FINAL     WAL     FINAL
                                        ---------------    ----    ------    ----    ------    ----    ------
<S>                                          <C>           <C>       <C>     <C>      <C>      <C>      <C> 
Harvest Level Increases..............        10.00%        4.0       7.0     10.1     13.5     16.6     19.0
                                              5.00%        4.5       7.5     11.1     14.5     17.5     20.0
Scheduled Harvest Schedule...........         0.00%        5.0       8.5     12.4     15.5     18.7     21.5
Harvest Level Decreases..............         5.00%        5.7       9.5     13.8     17.0     20.2     23.5
                                             10.00%        6.6      11.5     15.5     18.5     22.3     26.0
                                             15.00%        6.8      11.5     15.8     18.5     23.3     27.0
                                             20.00%        6.8      11.5     15.8     19.0     24.2     28.5
</TABLE>
                                       70
<PAGE>
  EFFECT OF PRICE CHANGES

     The tables below have been prepared based on the Scheduled Assumptions,
except that the price of logs that are sold by the Company in each year has been
changed by the indicated percentages beginning as of July 20, 1998. If the
actual prices that are realized by the Company were to vary as indicated below
and all of the other Scheduled Assumptions were to occur as assumed, then the
final maturities and weighted average lives of the respective Classes of Timber
Notes would be as set forth below. Deficiency Premiums, to the extent
applicable, are paid in full in all scenarios. No Prepayment Premiums would be
payable in these scenarios.

      FINAL MATURITY AND WEIGHTED AVERAGE LIFE OF TIMBER NOTES ASSUMING A
            PERMANENT CHANGE IN PRICE AND A REFINANCING IN YEAR 15.5
<TABLE>
<CAPTION>
                                                        CLASS A-1         CLASS A-2         CLASS A-3
                                        CHANGE IN     --------------    --------------    --------------
                                          PRICE       WAL     FINAL     WAL     FINAL     WAL     FINAL
                                        ----------    ----    ------    ----    ------    ----    ------
<S>                                        <C>        <C>       <C>     <C>      <C>      <C>      <C> 
Price Increases......................      20.00%     5.0       8.5     12.4     15.5     15.5     15.5
                                           10.00%     5.0       8.5     12.4     15.5     15.5     15.5
Assumed Price........................       0.00%     5.0       8.5     12.4     15.5     15.5     15.5
Price Decreases......................       5.00%     5.0       8.5     12.4     15.5     15.5     15.5
                                           10.00%     5.0       8.5     12.4     15.5     15.5     15.5
                                           15.00%     5.0       8.5     12.4     15.5     15.5     15.5
                                           20.00%     5.0       8.5     12.4     15.5     15.5     15.5
                                           25.00%     5.1       8.5     12.4     15.5     15.5     15.5
                                           30.00%     6.2       9.5     13.1     15.5     15.5     15.5
</TABLE>
      FINAL MATURITY AND WEIGHTED AVERAGE LIFE OF TIMBER NOTES ASSUMING A
                  PERMANENT CHANGE IN PRICE AND NO REFINANCING
<TABLE>
<CAPTION>
                                                        CLASS A-1         CLASS A-2         CLASS A-3
                                        CHANGE IN     --------------    --------------    --------------
                                          PRICE       WAL     FINAL     WAL     FINAL     WAL     FINAL
                                        ----------    ----    ------    ----    ------    ----    ------
<S>                                        <C>        <C>       <C>     <C>      <C>      <C>      <C> 
Price Increases......................      20.00%     5.0       8.5     12.4     15.5     18.0     20.0
                                           10.00%     5.0       8.5     12.4     15.5     18.2     20.5
Assumed Price........................       0.00%     5.0       8.5     12.4     15.5     18.7     21.5
Price Decreases......................       5.00%     5.0       8.5     12.4     15.5     18.9     22.0
                                           10.00%     5.0       8.5     12.4     15.5     19.2     22.5
                                           15.00%     5.0       8.5     12.4     15.5     19.6     23.5
                                           20.00%     5.0       8.5     12.4     15.5     19.9     24.0
                                           25.00%     5.1       8.5     12.4     15.5     20.0     24.5
                                           30.00%     6.2       9.5     13.1     16.0     20.2     24.5
</TABLE>
                                       71
<PAGE>
  EFFECT OF EXPENSE CHANGES

     The tables below have been prepared based on the Scheduled Assumptions,
except that the operating expenses and capital expenditures of the Company
(other than yield taxes and commitment fees under the Line of Credit Agreement)
in each year have been changed by the indicated percentages beginning as of July
20, 1998. If the actual operating expenses and capital expenditures of the
Company were to vary as indicated below and all of the other Scheduled
Assumptions were to occur as assumed, then the final maturities and weighted
average lives of the respective Classes of Timber Notes would be as set forth
below. Deficiency Premiums, to the extent applicable, are paid in full in all
scenarios. No Prepayment Premiums would be payable in these scenarios.

      FINAL MATURITY AND WEIGHTED AVERAGE LIFE OF TIMBER NOTES ASSUMING A
          PERMANENT CHANGE IN EXPENSES AND A REFINANCING IN YEAR 15.5
<TABLE>
<CAPTION>
                                                          CLASS A-1         CLASS A-2          CLASS A-3
                                            CHANGE      -------------     --------------     --------------
                                           IN PRICE     WAL     FINAL     WAL      FINAL     WAL      FINAL
                                           --------     ---     -----     ----     -----     ----     -----
<S>                                           <C>       <C>      <C>      <C>       <C>      <C>       <C> 
Expense Decreases.......................      20.00%    5.0      8.5      12.4      15.5     15.5      15.5
Assumed Expenses........................       0.00%    5.0      8.5      12.4      15.5     15.5      15.5
Expense Increases.......................      20.00%    5.0      8.5      12.4      15.5     15.5      15.5
                                              40.00%    5.0      8.5      12.4      15.5     15.5      15.5
                                              60.00%    5.0      8.5      12.4      15.5     15.5      15.5
                                              80.00%    5.0      8.5      12.4      15.5     15.5      15.5
                                             100.00%    5.0      8.5      12.4      15.5     15.5      15.5
                                             150.00%    5.0      8.5      12.4      15.5     15.5      15.5
                                             200.00%    5.1      8.5      12.4      15.5     15.5      15.5
</TABLE>
      FINAL MATURITY AND WEIGHTED AVERAGE LIFE OF TIMBER NOTES ASSUMING A
                PERMANENT CHANGE IN EXPENSES AND NO REFINANCING
<TABLE>
<CAPTION>
                                                        CLASS A-1        CLASS A-2        CLASS A-3
                                            CHANGE     ------------    -------------    -------------
                                           IN PRICE    WAL    FINAL    WAL     FINAL    WAL     FINAL
                                           --------    ---    -----    ----    -----    ----    -----
<S>                                           <C>      <C>     <C>     <C>      <C>     <C>      <C> 
Expense Decreases.......................      20.00%   5.0     8.5     12.4     15.5    18.5     21.5
Assumed Expenses........................       0.00%   5.0     8.5     12.4     15.5    18.7     21.5
Expense Increases.......................      20.00%   5.0     8.5     12.4     15.5    18.8     22.0
                                              40.00%   5.0     8.5     12.4     15.5    18.9     22.0
                                              60.00%   5.0     8.5     12.4     15.5    19.1     22.5
                                              80.00%   5.0     8.5     12.4     15.5    19.3     23.0
                                             100.00%   5.0     8.5     12.4     15.5    19.5     23.5
                                             150.00%   5.0     8.5     12.4     15.5    20.0     24.5
                                             200.00%   5.1     8.5     12.4     15.5    20.1     24.5
</TABLE>
                                       72
<PAGE>
                                 CAPITALIZATION

     The following table sets forth, at September 30, 1998, the historical
capitalization of the Company which reflects completion of the Offering and the
application of the net proceeds therefrom. This table should be read in
conjunction with the Company's Financial Statements and Notes thereto appearing
elsewhere in this Prospectus.

                                        SEPTEMBER 30, 1998
                                        ------------------
                                            HISTORICAL
                                        ------------------
                                         (IN MILLIONS OF
                                             DOLLARS)
Cash and cash equivalents(1).........        $   18.0
                                        ==================
Restricted cash(2)...................        $   23.7
                                        ==================
Timber Notes and other debt:
  Current maturities.................        $    8.3
  Long-term portion..................           858.9
  Other debt.........................             0.6
                                        ------------------
     Total debt......................           867.8
Member deficit(3)....................          (547.1)
                                        ------------------
       Total capitalization..........        $  320.7
                                        ==================

- ---------------

(1) Historical cash and cash equivalents includes $13.2 million deposited in the
    Payment Account under the Indenture for the payment of accrued interest and
    principal on the Timber Notes.

(2) Historical restricted cash represents amounts held in the Prefunding Account
    and is classified as a noncurrent asset in the Company's Financial
    Statements.

(3) Includes (a) the write-off of $12.8 million of deferred financing costs and
    the incurrence of $29.2 million of prepayment premiums on the Original
    Timber Notes offset by the benefit from $6.6 million of unearned premiums
    and make whole amounts under the investment rate agreement associated with
    the Original Liquidity Account, (b) the distribution of $526.1 million to
    Pacific Lumber and (c) the elimination of $22.9 million of deferred income
    tax assets.

                                       73
<PAGE>
                SELECTED HISTORICAL AND PRO FORMA FINANCIAL DATA

     The following selected historical financial data should be read in
conjunction with the Company's Financial Statements and the Notes thereto and
the information contained in "Management's Discussion and Analysis of Financial
Condition and Results of Operations" appearing elsewhere herein. The selected
historical financial data as of and for the five years ended December 31, 1997
are derived from the audited Financial Statements of the Company. The selected
historical financial data as of and for the nine months ended September 30, 1998
and 1997 are derived from the unaudited financial statements of the Company. As
discussed in "Summary--Summary Historical and Pro Forma Financial Data," the
financial data shown in the "historical" columns reflects (a) the historical
assets, liabilities and results of operations of Scotia Pacific after giving
effect to the Company Transfer and (b) Pacific Lumber's and Salmon Creek's
historical assets, liabilities and results of operations attributable to the
timberlands and the timber and related timber harvesting rights transferred
pursuant to the Palco Transfers, in each case, as if such transactions occurred
on January 1, 1993 (the beginning of the earliest period presented). The
historical balance sheet data as of September 30, 1998 gives effect to the
issuance of the Timber Notes, the retirement of the Original Timber Notes and
the payment of a $526.1 million cash dividend to Pacific Lumber. The following
unaudited operating data for the nine months ended September 30, 1998 and for
the year ended December 31, 1997 as shown in the "pro forma" columns gives
effect to the Pro Forma Adjustments as if they occurred on January 1, 1997. The
pro forma operating data is not necessarily indicative of the results of future
operations.
<TABLE>
<CAPTION>
                                             NINE MONTHS ENDED SEPTEMBER 30,                 YEARS ENDED DECEMBER 31,
                                          --------------------------------------   --------------------------------------------
                                                   1998                                    1997
                                          -----------------------     HISTORICAL   ---------------------        HISTORICAL
                                                           PRO        ----------                  PRO      --------------------
                                          HISTORICAL     FORMA(1)        1997      HISTORICAL   FORMA(1)     1996       1995
                                          ----------     --------     ----------   ----------   --------   ---------  ---------
                                                      (IN MILLIONS OF DOLLARS, EXCEPT VOLUME, PRICE AND RATIO DATA)
<S>                                         <C>           <C>           <C>          <C>         <C>       <C>        <C>      
OPERATING DATA:
  Log sales to Pacific Lumber...........    $ 67.8        $ 67.8        $105.1       $126.4      $126.4    $   135.0  $   129.4
  General and administrative expenses...       6.7           8.0           6.7          8.3        10.4          7.8        7.6
  Depletion and depreciation............       9.3           9.3          13.8         16.8        16.8         16.8       17.5
  Operating income......................      51.8          50.5          84.6        101.3        99.2        110.4      104.3
  Interest and other income.............       1.9           1.6           2.0          2.8         1.9          2.9        3.0
  Interest expense......................      27.5          48.9          20.6         27.3        65.6         28.3       29.2
  Income before income taxes............      26.2           3.2          66.0         76.8        35.5         85.0       78.1
  Income before extraordinary item......      18.7           3.2          39.1         45.6        35.5         51.5       46.0
  Extraordinary item....................     (35.4)                         --           --                       --         --
  Net income (loss).....................     (16.7)                       39.1         45.6                     51.5       46.0
OTHER DATA:
  Harvest volumes (thousands of
    Mbfe(2))............................      97.5          97.5         151.8        182.3       182.3        182.5      187.5
  Average realized SBE Price per
    Mbfe(2).............................    $  695        $  695        $  692       $  693      $  693    $     740  $     690
  EBITDA(3).............................      61.1          59.8          98.4        118.1       116.0        127.2      121.8
  Ratio of earnings to fixed charges....       2.0x          1.1x          4.2x         3.8x        1.5x         4.0x       3.7x
  Capital expenditures (including
    timberland acquisitions)............       7.2           7.2          11.1         14.8        14.8          7.3        4.2
  Dividends and distributions...........     532.8            --          48.6         74.7       540.7         84.1       79.1
</TABLE>
                                            1994       1993
                                          ---------  ---------
OPERATING DATA:
  Log sales to Pacific Lumber...........  $   146.6  $   135.0
  General and administrative expenses...        8.8        6.8
  Depletion and depreciation............       17.5       16.9
  Operating income......................      120.3      111.3
  Interest and other income.............        2.9        2.5
  Interest expense......................       30.3       24.9
  Income before income taxes............       92.9       88.9
  Income before extraordinary item......       60.2       52.4
  Extraordinary item....................         --       (6.0)
  Net income (loss).....................       60.2       46.4
OTHER DATA:
  Harvest volumes (thousands of
    Mbfe(2))............................      185.7      175.6
  Average realized SBE Price per
    Mbfe(2).............................  $     789  $     769
  EBITDA(3).............................      137.8      128.2
  Ratio of earnings to fixed charges....        4.1x       4.6x
  Capital expenditures (including
    timberland acquisitions)............        2.6        0.6
  Dividends and distributions...........       99.1       87.6
<TABLE>
<CAPTION>
                                                                        HISTORICAL
                                           ---------------------------------------------------------------------
                                                                               DECEMBER 31,
                                           SEPTEMBER 30,   -----------------------------------------------------
                                               1998          1997       1996       1995       1994       1993
                                           -------------   ---------  ---------  ---------  ---------  ---------
                                                                 (IN MILLIONS OF DOLLARS)
<S>                                           <C>          <C>        <C>        <C>        <C>        <C>      
BALANCE SHEET DATA:
  Cash and cash equivalents(4)..........      $  18.0      $    20.9  $    20.3  $    21.5  $    20.2  $    21.7
  Timber and timberlands................        246.2          249.7      255.6      268.2      281.8      294.9
  Restricted cash(4)....................         23.7           28.4       30.0       31.4       32.4       33.6
  Total assets..........................        338.2          356.9      362.5      378.8      396.8      410.2
  Total indebtedness....................        867.8          327.5      336.9      351.6      364.7      376.9
  Member capital (deficit)..............       (547.1)          17.1       12.7       12.9       18.3       18.5
</TABLE>
- ---------------

See "Summary--Summary Historical and Pro Forma Financial Data" for the text of
notes (1) through (4).

                                       74
<PAGE>
                    UNAUDITED PRO FORMA STATEMENTS OF INCOME
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                            (IN MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
                                                           PRO FORMA ADJUSTMENTS
                                                       ------------------------------
                                                         ISSUANCE       APPLICATIONS
                                                            OF           OF PROCEEDS      PRO
                                        HISTORICAL     TIMBER NOTES       AND OTHER      FORMA
                                        -----------    -------------    -------------    ------
<S>                                       <C>             <C>               <C>          <C>   
Log sales to Pacific Lumber..........     $  67.8         $    --           $  --        $ 67.8
Operating expenses:
  General and administrative
     expenses........................         6.7             1.5            (0.2)          8.0
  Depletion and depreciation.........         9.3              --              --           9.3
                                        -----------    -------------    -------------    ------
Operating income.....................        51.8            (1.5)            0.2          50.5
Other income (expense)
  Interest and other income..........         1.9             0.9            (1.2)          1.6
  Interest expense...................       (27.5)          (48.5)           27.1         (48.9)
                                        -----------    -------------    -------------    ------
Income before income taxes...........        26.2           (49.1)           26.1           3.2
Provision in lieu of income taxes....        (7.5)             --             7.5            --
                                        -----------    -------------    -------------    ------
Income before extraordinary item.....     $  18.7         $ (49.1)          $33.6        $  3.2
                                        ===========    =============    =============    ======
</TABLE>
                          YEAR ENDED DECEMBER 31, 1997
                            (IN MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
                                                           PRO FORMA ADJUSTMENTS
                                                       ------------------------------
                                                         ISSUANCE       APPLICATIONS
                                                            OF           OF PROCEEDS      PRO
                                        HISTORICAL     TIMBER NOTES       AND OTHER      FORMA
                                        -----------    -------------    -------------    ------
<S>                                       <C>             <C>                            <C>   
Log sales to Pacific Lumber..........     $ 126.4         $    --              --        $126.4
Operating expenses:
  General and administrative
     expenses........................         8.3             2.5            (0.4)         10.4
  Depletion and depreciation.........        16.8              --              --          16.8
                                        -----------    -------------    -------------    ------
Operating income.....................       101.3            (2.5)            0.4          99.2
Other income (expense):
  Interest and other income..........         2.8             1.4            (2.3)          1.9
  Interest expense...................       (27.3)          (65.3)           27.0         (65.6)
                                        -----------    -------------    -------------    ------
Income before income taxes...........        76.8           (66.4)           25.1          35.5
Provision in lieu of income taxes....       (31.2)             --            31.2            --
                                        -----------    -------------    -------------    ------
Income before extraordinary item.....     $  45.6         $ (66.4)          $56.3        $ 35.5
                                        ===========    =============    =============    ======
</TABLE>
            See Notes to Unaudited Pro Forma Financial Statements.

                                       75
<PAGE>
               NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS

     The Unaudited Pro Forma Statements of Income reflect the Pro Forma
Adjustments as if they occurred on January 1, 1997. Such pro forma financial
statements are not necessarily indicative of the results of future operations.

- --  Deferred financing costs of $24.0 million incurred in connection with the
    Offering are deferred and amortized over the estimated 15 year average life
    of the Timber Notes. The pro forma adjustment to interest expense for the
    nine months ended September 30, 1998 and the year ended December 31, 1997
    includes $1.2 million and $1.6 million, respectively, attributable to such
    amortization and excludes $1.0 million and $1.2 million, respectively, of
    amortization attributable to the Original Timber Notes.

- --  The pro forma adjustment to general and administrative expenses represents
    $1.5 million and $2.5 million, respectively, of fees payable and amounts
    reimbursable to Pacific Lumber during the nine months ended September 30,
    1998 and the year ended December 31, 1997 pursuant to the New Services
    Agreement less $0.2 million and $0.4 million, respectively, of fees payable
    to Pacific Lumber pursuant the Original Services Agreement.

- --  The pro forma adjustment to interest and other income consists of the
    estimated interest earnings on the funds held in the Prefunding Account at
    an assumed rate of 5.50% per annum less interest earned during the period
    funds were held in the Original Liquidity Account.

- --  The Class A-1, A-2 and A-3 Timber Notes are assumed to bear interest at an
    overall effective rate of 7.43% per annum, respectively, and require
    semiannual payments of principal and accrued interest. The pro forma
    adjustment to interest expense adjusts for (i) interest expense on the
    Timber Notes, (ii) the exclusion of interest expense on the Original Timber
    Notes, (iii) commitment fees under the Line of Credit Agreement and
    amortization of the estimated fees and expenses associated with the Offering
    and the Line of Credit Agreement and (iv) the exclusion of amortization of
    deferred financing costs related to the Original Timber Notes.

- --  Since the Company has elected to be disregarded as a separate taxable entity
    and instead be treated as a division of Pacific Lumber solely for federal
    and state income tax purposes, pro forma adjustments were made to the
    provision in lieu of income taxes.

- --  The Unaudited Pro Forma Statement of Income for the year ended December 31,
    1997 does not present the loss that would have been incurred in connection
    with the retirement of the Original Timber Notes. The pro forma amount of
    such loss as if the retirement occurred on January 1, 1997 would have been
    $26.5 million which is comprised of (i) $14.7 million of unamortized
    deferred financing costs and (ii) $18.0 million of prepayment premiums less
    (iii) $6.2 million of unearned premiums and make whole amounts associated
    with the Original Liquidity Account.

- --  A pro forma balance sheet is not presented as the Company's historical
    balance sheet as of September 30, 1998 reflects the issuance of the Timber
    Notes, the retirement of the Original Timber Notes, the dividend to Pacific
    Lumber and other transactions and adjustments as more fully described in the
    Company's Financial Statements. See the Company's Financial Statements and
    the Notes thereto and the information contained in "Management's Discussion
    and Analysis of Financial Condition and Results of Operations" appearing
    elsewhere herein.

                                       76
<PAGE>
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS

     THIS SECTION CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING
STATEMENTS." SEE "RISK FACTORS," AND "BUSINESS OF THE COMPANY--REGULATORY
AND ENVIRONMENTAL MATTERS," "--HEADWATERS AGREEMENT," AND "--LEGAL
PROCEEDINGS" FOR CAUTIONARY INFORMATION WITH RESPECT TO SUCH FORWARD-LOOKING
STATEMENTS.

BACKGROUND

     The Company is a recently formed single member Delaware limited liability
company owned by Pacific Lumber and did not conduct any significant operations
prior to the issuance of the Old Notes. As discussed in "Summary--Summary
Historical and Pro Forma Financial Data," the historical financial data
reflects (a) the historical assets, liabilities and results of operations of
Scotia Pacific after giving effect to the Company Transfer and (b) Pacific
Lumber's and Salmon Creek's historical assets, liabilities and results of
operations attributable to the timberlands and the timber and related timber
harvesting rights transferred pursuant to the Palco Transfers, in each case, as
if such transactions occurred on January 1, 1995 (the beginning of the earliest
period presented). The following should be read in conjunction with the
Company's Financial Statements and the Notes thereto.

RESULTS OF OPERATIONS

     Logging operations on the Company's timberlands are highly seasonal.
Logging activity is normally significantly higher in the months of April through
November than in the months of December through March. Management expects that
the Company's revenues and cash flows will continue to reflect that seasonality.

  RECENT OPERATING RESULTS

     The Company's revenues from log sales declined from $105.1 million for the
nine months ended September 30, 1997 to $67.8 million for the nine months ended
September 30, 1998 as a result of the decrease in the volume of log deliveries
for such periods from 151,800 Mbfe to 97,500 Mbfe, respectively. The
well-above-normal rainfall during the first half of 1998 and additional
restrictions on wet weather operations pursuant to the terms of the Stipulation,
together with logging restrictions during the nesting seasons for both the
northern spotted owl and the marbled murrelet, were the principal factors which
impeded logging operations in the Company Timber during the first half of 1998.
Revenues for the three months ended September 30, 1998 were primarily affected
by a reduction in the volume of logs harvested as a result of the factors
discussed below.

     The reduced level of logging activities in the Company Timber during the
third quarter of 1998 was due in substantial part to the absence of a sufficient
number of available THPs to enable the conduct of operations at levels
consistent with those in the comparable period of 1997. The diminished supply of
available THPs was attributable to a reduced volume of approved THPs during
third quarter of 1998 as well as regulatory and judicial restrictions imposed
upon harvesting activities in areas covered by previously approved THPs. See
"Business of the Company--Regulatory and Environmental Matters" and "--Legal
Proceedings--Timber Harvesting Litigation". The reduced number of approved THPs
was, and continues to be, attributable to several factors, including a
significantly reduced level of THPs submitted by the Company to the CDF during
the first nine months of 1998 due to (a) the extensive amount of time devoted by
the Company's foresters, wildlife and fisheries biologists and other personnel
to (i) amending a significant number of previously submitted THPs to incorporate
various new requirements which Pacific Lumber agreed to as part of the
Pre-Permit Agreement, (ii) preparing the Combined Plan and all the related data
(see "Business of the Company--Regulatory and Environmental
Matters--Overview"), (iii) responding to comments received by the Company from
various federal and state governmental agencies with respect to its filed THPs
in light of the new and more stringent requirements that Pacific Lumber agreed
to observe pusuant to the Pre-Permit Agreement and (iv) assisting Pacific Lumber
with responding to newly filed litigation involving certain of the Company's
THPs (See "Business of the Company--Legal Proceedings--Timber Harvesting
Litigation") and (b) implementation of a provision contained in the Pre-Permit
Agreement which requires, for the first time, a licensed geologist to review
virtually all of the Company's THPs prior to submission to the CDF. The Company
has also experienced an unexpected significantly slower rate of review and
approval with respect to its filed THPs due, in large part, to the issues that
have emerged in applying the requirements embodied in the Pre-Permit Agreement
to the Company's THPs, certain of which requirements impose new forestry
practices that apply solely to operations in the Company Timber. As a result of
the factors discussed above, the Company had a severely

                                       77
<PAGE>

diminished inventory of approved THPs at December 1, 1998, which is limiting the
ability to conduct harvesting operations in the Company Timber. Harvesting
levels during the fourth quarter of 1998 have been significantly below that of
the fourth quarter of 1997.

     Pacific Lumber has released a draft of the Combined Plan for public review
and comment and believes that it has completed most of its work in connection
with preparation of the Combined Plan; however, additional work will be required
as a result of completion of the public review and comment process for the
Combined Plan and as a result of the California Headwaters Bill. The Company has
also retained several geologists, and believes it has made progress with the
various state and federal government agencies in resolving issues regarding the
application of the requirements of the Pre-Permit Agreement to the Company's
filed THPs. Accordingly, the Company believes that it will be able to increase
its rate of THP submissions during the first half of 1999. In addition, if the
Combined Plan and the Permits are approved, the Company expects to experience a
more streamlined THP process, which should result in an increased volume of
approved THPs. However, there can be no assurance that the Company will not
continue to experience difficulties in submitting and receiving approvals of its
THPs similar to those difficulties it has been experiencing.

     The Company expects that cash flow from operations, together with other
available sources of funds, will be sufficient to fund its working capital,
capital expenditures and required debt service obligations for the next year.
Based upon the Company's financial results through the date of this Prospectus,
the Company does not expect to have sufficient cash on hand from the sale of
logs to pay the interest due on the Timber Notes on the January 20, 1999 payment
date. In such event, a capital contribution will be made by Pacific Lumber or an
indirect parent of the Company to fund such interest shortfall. The Company is
required to pay principal on a Note Payment Date only to the extent of available
funds in the Payment Account after the payment of interest. Thus, if a capital
contribution is made only to the extent of any interest shortfall, no principal
payment will be due on the January 20, 1999 payment date. No determination has
been made as to whether a capital contribution will be made with respect to the
payment of any principal on the Timber Notes on the January 20, 1999 payment
date or any future shortfalls with respect to interest or principal. See "Risk
Factors--Sources of Payments on the Timber Notes." In addition, cash flows from
operations may be adversely affected if the Company continues to experience
difficulties in the THP submission and approval process, additional judicial or
regulatory restrictions are imposed on harvesting activities in the Company
Timber, inclement weather conditions hamper harvesting operations or the final
Combined Plan is not approved or is not acceptable to Pacific Lumber. With
respect to its long-term liquidity, the Company believes that its existing cash,
together with its ability to generate sufficient levels of cash flow from
operations, should provide sufficient funds to meet its long-term working
capital, capital expenditure and debt service obligations.

  NINE MONTHS ENDED SEPTEMBER 30, 1998 COMPARED TO NINE MONTHS ENDED SEPTEMBER
30, 1997

     LOG SALES TO PACIFIC LUMBER.  Net sales from logs were $67.8 million and
$105.1 million for the nine months ended September 30, 1998 and 1997,
respectively. The volume of log deliveries for such periods represented
approximately 97,500 Mbfe and 151,800 Mbfe, respectively. The decrease in volume
was due to the factors described above. See Note (2) to "Summary--Summary
Historical and Pro Forma Financial Data" regarding volumes reflected in Scotia
Pacific's Annual Report on Form 10-K for the year ended December 31, 1997.

     OPERATING INCOME AND INCOME BEFORE INCOME TAXES.  Operating income was
$51.8 million and $84.6 million for the nine months ended September 30, 1998 and
1997, respectively. Income before income taxes was $26.2 million and $66.0
million for the nine months ended September 30, 1998 and 1997, respectively. The
decline in operating income and income before income taxes was principally due
to the decrease in log sales discussed above, offset by a decline in depletion
and depreciation expense attributed to the decrease in harvest volumes between
periods. General and administrative expenses were nearly unchanged between the
two comparable periods. In addition to the impact from lower operating income,
income before income taxes also declined between periods due to the higher
interest expense resulting from the increase in debt related to the issuance of
the Timber Notes.

  THREE YEARS ENDED DECEMBER 31, 1997

     LOG SALES TO PACIFIC LUMBER.  Revenues from the sale of logs were $126.4
million and $135.0 million for the years ended December 31, 1997 and 1996,
respectively. The decrease in sales from 1996 is principally due to a decline in
SBE prices in young growth redwood and Douglas-fir logs. The impact of

                                       78
<PAGE>
lower SBE prices was offset somewhat by the increase in the volume of log
deliveries from 182,500 Mbfe in 1996 to 182,300 Mbfe in 1997.

     Revenues from the sale of logs were $135.0 million and $129.4 million for
the years ended December 31, 1996 and 1995, respectively. The volume of log
deliveries for such periods represented approximately 182,500 Mbfe and 187,500
Mbfe, respectively. The increase in revenues was principally due to an increase
in average realized prices for young growth redwood and higher volumes for both
young growth redwood and Douglas-fir log deliveries partially offset by a lower
volume of old growth log deliveries. Average realized prices increased due to
higher SBE prices.

     OPERATING INCOME.  Operating income was $101.3 million, $110.4 million and
$104.3 million for the years ended December 31, 1997, 1996 and 1995,
respectively. The changes between the years are primarily a result of the
factors affecting revenues described above. Additionally, operating income was
affected by the increase in general and administrative expenses for the year
ended December 31, 1997 compared to the year ended December 31, 1996 which was
primarily attributable to higher labor costs and higher professional and
consulting services fees. With respect to the change in operating income between
1996 and 1995, the increase was also in part due to the decline in depletion and
depreciation expense for the year ended December 31, 1996 from the year ended
December 31, 1995 which was due to the decrease in harvest volumes.

     INCOME BEFORE INCOME TAXES.  Income before income taxes was $76.8 million,
$85.0 million and $78.1 million for the years ended December 31, 1997, 1996 and
1995, respectively. The decrease in 1997 compared to 1996 and the increase in
1996 compared to 1995 was primarily due to the change in operating income
between these years. Income before income taxes represents the sum of operating
income and interest income on the funds deposited in the Original Liquidity
Account and other deposits required pursuant to the terms of the Original
Indenture, less interest expense, including amortization of deferred financing
costs, on the Original Timber Notes.

FINANCIAL CONDITION AND INVESTING AND FINANCING ACTIVITIES

     Pursuant to the Indenture, the amount of indebtedness which the Company is
permitted to incur other than the Timber Notes is limited to any Additional
Timber Notes, up to $75.0 million at any one time outstanding of non-recourse
timber acquisition indebtedness, indebtedness under the Line of Credit Agreement
and certain capital lease obligations and certain other specified indebtedness.
The business activities of the Company are generally limited to the ownership
and operation of the Company Timberlands, the matters contemplated by the
Operative Documents and matters incidental to the foregoing.

     Although the Company is permitted to sell logs or standing Company Timber
from its timberlands to other purchasers, management expects that the Company
will derive substantially all of its revenue from the sale of logs to Pacific
Lumber pursuant to the New Master Purchase Agreement and related log purchase
agreements. The quantities and timing of log sales for logs harvested from the
Company Timber will depend largely upon purchases of logs by Pacific Lumber
under the New Master Purchase Agreement and related log purchase agreements. The
timing and amount of such purchases by Pacific Lumber may be affected by factors
outside the control of the Company, including inclement weather, regulatory and
environmental factors, the financial condition of Pacific Lumber, Pacific
Lumber's own supply of timber and its ability to harvest such timber, and the
supply and demand for lumber products (which, in turn, will be influenced by
demand in the housing, construction and remodeling industries).

     On each Monthly Deposit Date, revenues from the sale of the Company's logs
or timber from the Company Timber are (a) transferred to the Expense Reserve for
use in the payment of operating expenses and capital expenditures, (b) utilized
for the payment of Trustee, Collateral Agent and Liquidity Providers' Expenses
and to make any required payments of interest and repayments of Advances under
the Line of Credit Agreement and (c) utilized to make required deposits into the
Payment Account for use on the next Note Payment Date to pay interest, principal
and Premium, if any, on the Timber Notes and, in certain circumstances, payment
of interest and repayment of Advances under the Line of Credit Agreement.
Amounts remaining after making such required payments, transfers and deposits
can be released to the Company free and clear of the Lien of the Deed of Trust.
To the extent funds are inadequate to make payments of interest (excluding
interest on premiums) on the Timber Notes when due, additional amounts will be
drawn under the Line of Credit Agreement to the extent of the balance thereof.
The amortization of the Timber Notes is generally structured to link, to the
extent of available cash, the deemed depletion of the Company Timber as a result
of the harvest and sale of logs (or sales of timber, if any) to the required

                                       79
<PAGE>
amortization on the Timber Notes. Principal payments under the Scheduled
Amortization Schedules for the Timber Notes would be $8.2 million, $15.9 million
and $16.3 million in 1999, 2000 and 2001, respectively. Once the Company's debt
service, operating and capital expenditure requirements have been met,
substantially all of the cash released to the Company free of the Lien of the
Deed of Trust will be periodically distributed to Pacific Lumber. On a pro forma
basis, assuming that all of the Company's available cash would have been
distributed to Pacific Lumber on a monthly basis, Pacific Lumber would have
received dividends of approximately $36.9 million in respect of the year ended
December 31, 1997, excluding the dividends paid with the proceeds of the
Offering. See "Description of the Timber Notes--Accounts; Payment on the Timber
Notes."

     The Original Indenture also provided for amortization linked, to the extent
of available cash, to the deemed depletion of Scotia Pacific's timber as a
result of the harvest and sale of logs. During January 1998 and the years ended
December 31, 1997 and 1996, Scotia Pacific repaid approximately $10.8 million,
$16.2 million and $14.1 million, respectively, of the aggregate principal amount
outstanding on the Original Timber Notes. Once Scotia Pacific's debt service,
operating and capital expenditure requirements were met, substantially all of
the cash released to Scotia Pacific free of the lien of the deed of trust for
the Original Timber Notes was distributed monthly to Pacific Lumber. In
connection with the foregoing, Scotia Pacific paid $60.8 million, $76.9 million
and $59.0 million of dividends during 1997, 1996 and 1995, respectively.
Excluding the $526.1 million cash dividend paid to Pacific Lumber related to the
issuance of the Timber Notes, the Company paid dividends to Pacific Lumber of
$6.7 million during the nine months ended September 30, 1998 as compared to
$48.6 million for the nine months ended September 30, 1997. The decline in
dividends between periods is primarily the result of lower net sales and
operating income described above. The Company expects that dividends subsequent
to the Closing Date will be significantly lower than those paid in prior periods
primarily as a result of the increase in interest expense related to the Timber
Notes. See "--Results of Operations--Recent Operating Results."

     The Company's capital expenditures, excluding timberland acquisitions,
relate primarily to reforestation of timberlands and to construction and
rehabilitation of logging roads. The Company's capital expenditures for 1997,
1996 and 1995, including contributions by Pacific Lumber but excluding
timberland acquisitions, were approximately $7.3 million, $5.2 million and $2.0
million, respectively. The Company's capital expenditures, excluding
expenditures for timberlands, for the next several years are expected to
approximate $8.0 million per year.

     The Company expects that cash flow from operations, together with other
available sources of funds, will be sufficient to fund its working capital,
capital expenditures and required debt service obligations for the next year.
Based upon the Company's financial results through the date of this Prospectus,
the Company does not expect to have sufficient cash on hand from the sale of
logs to pay the interest due on the Timber Notes on the January 20, 1999 payment
date. In such event, a capital contribution will be made by Pacific Lumber or an
indirect parent of the Company to fund such interest shortfall. The Company is
required to pay principal on a Note Payment Date only to the extent of available
funds in the Payment Account after the payment of interest. Thus, if a capital
contribution is made only to the extent of any interest shortfall, no principal
payment will be due on the January 20, 1999 payment date. No determination has
been made as to whether a capital contribution will be made with respect to the
payment of any principal on the Timber Notes on the January 20, 1999 payment
date or any future shortfalls with respect to interest or principal. See "Risk
Factors--Sources of Payments on the Timber Notes." In addition, cash flows from
operations may be adversely affected if the Company continues to experience
difficulties in the THP submission and approval process, additional judicial or
regulatory restrictions are imposed on harvesting activities on the Company
Timber, inclement weather conditions hamper harvesting operations or the final
Combined Plan is not approved or is not acceptable to Pacific Lumber. With
respect to its long-term liquidity, the Company believes that its existing cash,
together with its ability to generate sufficient levels of cash flow from
operations, should provide sufficient funds to meet its long-term working
capital, capital expenditure and debt service obligations. See "-- Results of
Operations--Recent Operating Results."

TRENDS

     The Company's business is subject to a variety of California and federal
laws and regulations dealing with timber harvesting, threatened and endangered
species and habitat for such species, and air and water quality. Moreover, these
laws and regulations are modified from time to time and are subject to judicial
and administrative interpretation. There can be no assurance that certain
pending regulatory and legal matters or

                                       80
<PAGE>
future governmental regulations, legislation or judicial or administrative
decisions, or adverse weather conditions would not have a material adverse
effect on the Company's financial position, results of operations or liquidity.
In connection with the EPIC LAWSUIT (as defined on page 95), a preliminary
injunction remains in effect covering three of the Company's THPs pending the
Court's review of certain evidence and review of additional briefs requested by
and filed with the Court on November 9, 1998. The Company is uncertain what
impact this matter will have upon its operations and financial results, but were
the Court to reaffirm the preliminary injunction after review of the evidence
and the additional briefs, it is possible that other approved timber harvesting
activities on the Company's Timber could be severely restricted (and revenues
potentially significantly adversely affected) until such time as certain
purported intra-agency wildlife consultation requirements are satisfied. Pacific
Lumber is vigorously defending this matter, and the Company and Pacific Lumber
are devoting resources toward facilitating completion of the consultation
requirements as soon as practicable. See "Risk Factors--Regulatory and
Environmental Factors" and "--Headwaters Agreement"; "--Results of
Operations--Recent Operating Results"; "Business of the Company--Regulatory
and Environmental Matters," "--Headwaters Agreement" and "--Legal
Proceedings--Timber Harvesting Litigation" and Note 5 to the Financial
Statements for further information regarding regulatory and legal proceedings
affecting the Company.

YEAR 2000

     Management has completed its assessment of the Company's critical
information technology and embedded technology and determined that the principal
software and equipment of the Company that will be affected by the date change
to the year 2000 are the financial information systems, the GIS and certain
personal computers and field equipment used by the foresters and other
professional staff. Year 2000 progress and readiness has also been the subject
of the Company's normal, recurring internal audit function. The Company is now
in the process of making the required modifications for these systems to be year
2000 compliant, and expects to be completed with these modifications by the end
of the first quarter of 1999 and to be completed with testing of the
modifications by mid-year 1999. The modification costs and the costs associated
with new systems are expected to be immaterial, costing less than $50,000.
Systems modification costs are being expensed as incurred. Costs associated with
new systems are being capitalized and will be amortized over the life of the
product.

     In addition to addressing the Company's internal systems, management is in
the process of identifying key vendors that could be impacted by year 2000
issues, and surveys are being conducted regarding their compliance efforts. The
Company expects to evaluate the responses to the surveys over the next several
months and will make direct contact with parties which are deemed to be
critical. These inquiries are being made by the Company's own staff, and the
costs associated with this program are expected to be minimal. Pacific Lumber
has also completed its assessment of the susceptibility of its internal systems
and equipment to the year 2000 date change and expects to be completed with the
required modifications and substantially all of the testing by mid-year 1999.

     While the Company believes that its program is sufficient to identify the
critical issues and associated costs necessary to address possible year 2000
problems in a timely manner, there can be no assurance that the program, or
underlying steps implemented, will be successful in resolving all such issues
prior to the year 2000. If the steps taken by the Company (or critical third
parties) are not made in a timely manner, or are not successful in identifying
and remedying all significant year 2000 issues, business interruptions or delays
could occur. However, based on the information the Company has gathered to date
and its expectations of its ability to remedy problems encountered, the Company
believes that it will not experience significant business interruptions that
would have a material impact on its results or financial condition. The most
reasonably likely worst case scenario which the Company could experience would
be problems with certain of the Company's personal computers, field equipment,
financial software or GIS software. The Company believes that any such problems
could be easily remedied within a few days and that contingency plans used in
the past for dealing with problems with its equipment and software are adequate
to address the types of problems which could be encouraged in such a scenario.
These plans include purchases of replacement equipment, use of third parties for
processing GIS information and working with vendors to make any needed software
modifications.

                                       81
<PAGE>
                            BUSINESS OF THE COMPANY

     THIS SECTION CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING
STATEMENTS." SEE "SUMMARY--THE COMPANY--RECENT OPERATING RESULTS," "RISK
FACTORS," AND "REGULATORY AND ENVIRONMENTAL MATTERS," "--HEADWATERS
AGREEMENT," AND "--LEGAL PROCEEDINGS" FOR CAUTIONARY INFORMATION WITH RESPECT
TO SUCH FORWARD-LOOKING STATEMENTS.

GENERAL

     The Company is a special purpose Delaware limited liability company wholly
owned by Pacific Lumber, and was recently organized by Pacific Lumber to
facilitate the Offering and to be the successor to Scotia Pacific. Scotia
Pacific was organized by Pacific Lumber in November 1992 in connection with the
offering of the Original Timber Notes. On March 23, 1993, the issuance date of
the Original Timber Notes, Pacific Lumber completed the Original Transfer,
consisting of the transfer to the Company of (i) approximately 171,400 acres of
commercial timberlands in Humboldt County, California, including the Timber
Rights with respect to such acreage, (ii) approximately 8,000 additional acres
of timberlands (consisting substantially of scattered stands of virgin old
growth timber) on which Pacific Lumber retained the Timber Rights, (iii) certain
computer hardware and software, including the GIS, (subject to certain rights of
concurrent use by Pacific Lumber) and (iv) certain other assets. Substantially
all of Scotia Pacific's assets served as collateral for the Original Timber
Notes. Since the date of the Original Transfer, Scotia Pacific had derived
substantially all of its revenues from the sale to Pacific Lumber of logs
harvested from Scotia Pacific's timberlands by Pacific Lumber pursuant to the
Original Master Purchase Agreement. Pursuant to the Original Services Agreement,
Pacific Lumber provided operational, management and related services with
respect to Scotia Pacific's timberlands not performed by the Company's
employees.

THE TRANSACTION

     On or prior to the Closing Date, Pacific Lumber made the Palco Transfers,
as a result of which there were transferred to the Company (i) the Transferred
Timberlands, consisting of approximately 13,500 acres of timberlands (including
the Timber Rights thereon), (ii) the Timber Rights with respect to approximately
7,500 acres of the timberlands which were subject to the Original Pacific Lumber
Timber Rights, and (iii) the Company Timber Rights, consisting of the Timber
Rights with respect to an additional approximately 12,200 acres of timberlands
that will continue to be owned by Pacific Lumber, Salmon Creek or an
unaffiliated third party.

     On the Closing Date, (i) the Merger was effected, pursuant to which Scotia
Pacific was merged into the Company and (ii) the Company made the Company
Transfer pursuant to which the Company transferred to Pacific Lumber the Timber
Rights in respect of 1,400 acres of Company Timberlands. As a result of the
Merger, the Palco Transfers and the Company Transfer, the Company owns (i)
approximately 192,900 acres of timberlands (subject to the Pacific Lumber Timber
Rights on 1,900 of such acres), (ii) the Company Timber Rights consisting of the
Timber Rights on an additional 12,200 acres of timberlands that will continue to
be owned by Pacific Lumber, Salmon Creek or an unaffiliated third party, (iii)
certain computer hardware and software, including the GIS (subject to certain
rights of concurrent use by Pacific Lumber), and (iv) certain other assets.
Substantially all of the Company's assets serve as security for the Timber
Notes.

TIMBER AND TIMBERLANDS

     The Company Timber (the timber located on the Company Timberlands which is
not subject to the Pacific Lumber Timber Rights) is contained on substantially
contiguous acreage situated in Humboldt County, located on the northern
California coast, an area which has very favorable soil and climate conditions
for growing redwood and Douglas-fir timber.

     Timber generally is categorized by species and the age of a tree when it is
harvested. "Old growth" trees are often defined as trees which have been
growing for approximately 200 years or longer, and

                                       82
<PAGE>
"young growth" trees are those which have been growing for less than 200
years. "Residual old growth" trees are located in timber stands which have
been partially harvested in the past. "Virgin" old growth trees are located in
timber stands that have not previously been harvested. The forest products
industry grades lumber into various classifications according to quality. The
two broad categories within which all grades fall based on the absence or
presence of knots are called "upper" and "common" grades, respectively. Old
growth trees have a higher percentage of upper grade lumber than young growth
trees.

     The Company Timber consists of approximately 3.0 million Mbfe of timber
(3.2 million Mbfe, including the Elk River Timberlands) by volume, and is
comprised of primarily young growth and old growth redwood and Douglas-fir
timber. In addition, substantial quantities of sub-merchantable trees exist on
the Company Timberlands which are not yet mature and have not been included in
the inventory of the Company Timber. Under the SYP, the Company estimates that
its inventory at the Scheduled Maturity Date of the Class A-3 Timber Notes,
assuming the harvest associated with the Initial Harvest Schedule and after
taking into account growth and other factors, would be approximately 2.3 million
Mbfe. The foregoing figures do not give effect to the potential sale to the
state of California of the Owl Creek grove (which the Company estimates
constitutes approximately 2% of the aggregate Mbfe contained in the Company
Timber) or other Company Timberlands. See "Risk Factors--Factors Affecting
Actual Amortization." The "Mbfe" concept was used in structuring the Timber
Notes to account for the relative values of the species and categories of timber
found in the Company Timber. Under the Mbfe concept, one thousand board feet,
net Scribner scale, of old growth redwood timber equals one Mbfe. One thousand
board feet, net Scribner scale, of each other species and category of timber
found in the Company Timber was assigned a value equal to a fraction of an Mbfe.
This fraction was generally determined by dividing the June 1998 SBE Price
applicable to such species and category by the June 1998 SBE Price applicable to
old growth redwood.

     Under the Combined Plan prepared by Pacific Lumber and the Company,
harvesting activities would be prohibited or restricted on approximately 34,600
acres of the Company Timberlands to serve as habitat conservation areas and
streamside buffers. These timberlands include (without giving effect to an
estimated 1,000 overlapping acres) approximately 7,600 acres, consisting of
substantial quantities of old growth redwood and Douglas-fir timber, to serve as
habitat conservation areas for the marbled murrelet (a coastal seabird), and
28,000 acres to serve as buffers to protect aquatic and riparian (streamside)
habitat. The Initial Harvest Schedule assumed the existence of these
restrictions. The California Headwaters Bill would add approximately 4,500 acres
to serve as interim streamside buffers. The aggregate acreage required to serve
as streamside buffers may be adjusted based upon a watershed assessment process
required to be conducted in connection with the Headwaters Agreement, which
adjustments were not assumed in the Initial Harvest Schedule. The Combined Plan
contemplates the harvesting over time of either the Owl Creek grove owned by the
Company or the Grizzly Creek grove owned by Pacific Lumber. The Initial Harvest
Schedule assumed that the Owl Creek grove would be harvested over time; however,
a provision in the California Headwaters Bill designates the Owl Creek grove as
a conservation area for the marbled murrelet, which would have the effect of
restricting the activities which could be conducted in the grove to only
management activities not detrimental to the marbled murrelet. The California
Headwaters Bill also appropriates up to $80 million toward the acquisition at
fair market value of the Owl Creek grove. The bill also provides that if any
portion of the $80 million remains after purchase of the Owl Creek grove, it may
be used to purchase certain other timberlands. See "Risk Factors--Factors
Affecting Actual Amortization." See also "--Regulatory and Environmental
Matters--Endangered and Threatened Species" and "--Headwaters Agreement."

     Legal challenges have severely restricted Pacific Lumber's ability to
harvest the virgin old growth timber on its property during the past few years,
and to a lesser extent residual old growth timber. The Company's ability to
harvest old growth timber has also been and is expected to continue to be
subject to restrictions under federal and state environmental laws as well as
pursuant to the Combined Plan that may be entered into in connection with the
Headwaters Agreement. It is anticipated that if the Headwaters Agreement is
consummated the Elk River Timberlands, consisting of approximately 7,700 acres
of timberlands or substantially comparable property will, within 180 days
thereof, be transferred to the Company and will become subject to the Lien of
the Deed of Trust securing the Timber Notes. See "Risk

                                       83
<PAGE>
Factors--Regulatory and Environmental Factors" and "--Regulatory and
Environmental Matters" and "--Headwaters Agreement" below. The table below
sets forth, on an Mbfe basis, the approximate composition of the measurable
Company Timber as of December 31, 1997, with and without the Elk River
Timberlands. The estimates of the volume of timber comprising the Company Timber
are based on a timber cruise performed in 1986 of all of Pacific Lumber's
properties (including the Company Timber), as adjusted to reflect actual harvest
levels since the cruise and estimated growth rates of the Company Timber.

                                        PERCENTAGE     PERCENTAGE
                                         EXCLUDING      INCLUDING
                                         ELK RIVER      ELK RIVER
                                        TIMBERLANDS    TIMBERLANDS
                                        -----------    -----------
Redwood
     Old growth......................         32%            30%
     Young growth....................         48%            50%
                                             ---            ---
          Total redwood..............         80%            80%
                                             ---            ---
Douglas-fir
     Old growth......................         12%            11%
     Young growth....................          6%             7%
                                             ---            ---
          Total Douglas-fir..........         18%            18%
                                             ---            ---
Other types of timber................          2%             2%
                                             ---            ---
          Total......................        100%           100%
                                             ===            ===

     Redwood lumber is a premium, high value-added product which has different
supply and demand characteristics from the general lumber market. Redwood is
known for its natural beauty, superior ability to retain paints and finishes,
dimensional stability and its innate resistance to decay, insects and chemicals.
As a result, redwood lumber is generally not used for commodity applications
such as structural frames for construction, but is used instead for specialty
applications such as exterior siding, trim and fascia for both residential and
commercial construction, outdoor furniture, decks, planters and retaining walls.
Redwood also has a variety of industrial applications because of its resistance
to chemicals and because it does not impart any taste or odor to liquids or
solids. Redwood prices have exhibited stability compared to most other softwood
timber types, and redwood lumber has historically commanded a substantial price
premium to other softwood timber types.

     Redwood is grown commercially only in North America in a region that
extends for approximately 375 miles along the coast of the Pacific Northwest.
The combination of excellent soil conditions and climate makes this region one
of the most productive timber regions in North America. The Company Timberlands
are among the largest privately owned contiguous tracts of redwood timberlands
and represents one of the most valuable redwood timberland holdings as a result
of their prime location, which contributes to their superior growth
characteristics and high timber density.

     Douglas-fir is used primarily for new construction and some decorative
purposes and is widely recognized for its strength, hard surface and attractive
appearance. Douglas-fir is grown commercially along the west coast of North
America and in Chile and New Zealand.

     Pacific Lumber engages in extensive efforts to supplement the natural
regeneration of the Company Timber and increase the amount of timber on the
Company Timberlands. The Company is required to comply with California forestry
regulations regarding reforestation, which generally require that an area be
reforested to specified standards within an established period of time. Pursuant
to the New Services Agreement described below (see "--Operation of Company
Timberlands"), Pacific Lumber will conduct regeneration activities on the
Company Timberlands for the Company. Regeneration of redwood timber generally is
accomplished through the natural growth of new redwood sprouts from the stump
remaining after a redwood tree is harvested. Such new redwood sprouts grow
quickly, thriving on existing mature root systems. In addition, Pacific Lumber
supplements natural redwood regeneration by planting redwood seedlings.
Douglas-fir timber is regenerated almost entirely by planting seedlings. During
1997, Pacific Lumber planted an estimated 659,000 redwood and Douglas-fir
seedlings on the Company Timberlands.

                                       84
<PAGE>
     Subject to the terms of the Indenture, the Timber Notes and the Deed of
Trust, the Company may from time to time purchase additional timberlands in
connection with its timber operations and may trade or exchange certain of its
timberland parcels for property owned by other persons.

OPERATION OF COMPANY TIMBERLANDS

     The Company's foresters, wildlife and fisheries biologists and other
personnel are responsible for providing a number of forest stewardship
techniques, including protecting the Company Timber from forest fires, erosion,
insects and other damage, overseeing reforestation activities and monitoring
environmental and regulatory compliance. The Company's personnel are also
responsible for preparing THPs and updating the information contained in the
GIS. See "--Harvesting Practices" for a description of the Company's GIS and
the THP preparation process.

     The Company continues to rely on Pacific Lumber to provide, pursuant to the
New Services Agreement, operational, management and related services not
performed by its own employees with respect to the Company Timberlands. These
services had been performed pursuant to the Original Services Agreement, and
following the Closing Date have continued to be performed pursuant to the New
Services Agreement. The services under the New Services Agreement include the
furnishing of all equipment, personnel and expertise not within the Company's
possession and reasonably necessary for the operation and maintenance of the
Company Timberlands and the Company Timber as well as timber management
techniques designed to supplement the natural regeneration of, and increase the
amount of, Company Timber. Pacific Lumber is required to provide all services
under the New Services Agreement in a manner consistent in all material respects
with prudent business practices which, in the reasonable judgment of Pacific
Lumber, (a) are consistent with then current applicable industry standards and
(b) are in compliance in all material respects with all applicable Timber Laws
(as defined on page 161). As compensation for the services provided by Pacific
Lumber pursuant to the Original Services Agreement, the Company paid a monthly
fee which was adjusted annually based upon a specified government index relating
to wood products. As compensation for the services provided by Pacific Lumber
pursuant to the New Services Agreement, the Company pays Pacific Lumber a
Services Fee which is adjusted each year based on a specified government index
relating to wood products and reimburses Pacific Lumber for the cost of
constructing, rehabilitating and maintaining roads, and performing reforestation
services, on the Company Timberlands, as determined in accordance with generally
accepted accounting principles. Certain of such reimbursable expenses are
expected to vary in relation to the amount of timber to be harvested in any
given period. As of the date of this Prospectus, the monthly portion of the
Services Fee is approximately $107,000 and the amount of such reimbursable
expenses will aggregate approximately $8.0 million for fiscal 1999.

     Prior to the Closing Date, the Company was also a party to an Additional
Services Agreement with Pacific Lumber (the "Original Additional Services
Agreement") whereby the Company had agreed to provide to Pacific Lumber (and
its subsidiaries) a variety of services. Following the Closing Date, these
services continued to be provided pursuant to a New Additional Services
Agreement (the "New Additional Services Agreement"). Services include (a)
assisting Pacific Lumber to operate, maintain and harvest its own timber
properties, (b) updating and providing access to the GIS with respect to
information concerning Pacific Lumber's own timber properties and (c) assisting
Pacific Lumber with its statutory and regulatory compliance. Pacific Lumber pays
the Company a fee for such services equal to the actual cost of providing such
services, as determined in accordance with generally accepted accounting
principles. See "Description of Certain Principal Agreements."

HARVESTING PRACTICES

     The ability of the Company to sell logs will depend, in part, upon its
ability to obtain regulatory approval of THPs. See "Summary--The
Company--Recent Operating Results" for a description of the difficulties the
Company has been experiencing in connection with the THP submission and approval
process. THPs are required to be developed by registered professional foresters
and must be filed with, and approved by, the CDF prior to the harvesting of
timber. Each THP is designed to comply with applicable laws and regulations. The
CDF's evaluation of submitted THPs incorporates review and analysis of such

                                       85
<PAGE>
THPs by several California and federal agencies and public comments received
with respect to such THPs. An approved THP is applicable to specific acreage and
specifies the harvesting method and other conditions relating to the harvesting
of the timber covered by such THP. See "--Regulatory and Environmental
Matters" for information regarding critical habitat designations, sustained
yield regulations and other matters with respect to the Company Timberlands.

     The GIS contains information regarding numerous aspects of the Company
Timberlands, including timber type, tree class, wildlife data, roads, rivers and
streams. Subject to the terms of the New Services Agreement, Pacific Lumber
will, to the extent necessary, provide the Company with personnel and technical
assistance to assist the Company in updating, upgrading and improving the GIS
and the other computer systems owned by the Company. By carefully monitoring and
updating this data base and conducting field studies, the Company's foresters,
with the assistance (if required) of Pacific Lumber pursuant to the New Services
Agreement, are better able to develop detailed THPs addressing the various
regulatory requirements. The Company also utilizes a Global Positioning System
("GPS") which allows precise location of geographic features through satellite
positioning. Use of the GPS greatly enhances the quality and efficiency of GIS
data.

     The number of the Company's approved THPs and the amount of timber covered
by such THPs varies significantly from time to time, depending upon the timing
of agency review and other factors. Timber covered by an approved THP is
typically harvested over more than one year. The Indenture requires the Company
to use its best efforts (consistent with prudent business practices) to maintain
a number of pending THPs which, together with THPs previously approved, would
cover rights to harvest a quantity of Company Timber adequate to pay interest
and principal amortization based on the Minimum Principal Amortization Schedule
for the next succeeding twelve month period. See "Summary--The Company--Recent
Operating Results" for a description of the difficulties the Company has been
experiencing in the THP submission and approval process. Pursuant to the
Original Services Agreement, Pacific Lumber provided, and pursuant to the New
Services Agreement continues to provide, a variety of services to the Company in
connection with the preparation, filing and performance of THPs by the Company,
including defending any legal challenge to a THP.

     After obtaining an approved THP, the Company offers for sale the logs to be
harvested pursuant to such THP. While the Company may sell logs to third
parties, the Company had derived, pursuant to the Original Master Purchase
Agreement, and continues to derive, pursuant to the New Master Purchase
Agreement, substantially all of its revenue from the sale of logs to Pacific
Lumber. Each sale of logs by the Company to Pacific Lumber will be made pursuant
to a separate log purchase agreement that will relate to the Company Timber
covered by an approved THP and will incorporate the provisions of the New Master
Purchase Agreement. Each such log purchase agreement provides for the sale to
Pacific Lumber of the logs harvested from the Company Timber covered by such THP
and generally constitutes an exclusive agreement with respect to the timber
covered thereby, subject to certain limited exceptions. However, the timing and
amount of log purchases by Pacific Lumber will be affected by factors outside
the control of the Company, including regulatory and environmental factors, the
financial condition of Pacific Lumber, Pacific Lumber's own supply of timber and
its ability to harvest such timber, and the supply and demand for lumber
products (which, in turn, will be influenced by demand in the housing,
construction and remodeling industries). See "Risk Factors--Factors Affecting
Payments on the Timber Notes." The Company's recent results of operations have
been adversely affected by the absence of a sufficient number of available THPs
to enable the Company to conduct its operations at 1997 levels. See
"Summary--The Company--Recent Operating Results."

     As Pacific Lumber purchases logs from the Company pursuant to the New
Master Purchase Agreement, Pacific Lumber is responsible, at its own expense,
for harvesting and removing the standing Company Timber covered by approved
THPs, and the purchase price is therefore based upon "stumpage prices." Title
to, and the obligation to pay for, harvested logs does not pass to Pacific
Lumber until the logs are transported to Pacific Lumber's log decks and
measured. See "Description of Certain Principal Agreements--Master Purchase
Agreement." The New Master Purchase Agreement generally contemplates that

                                       86
<PAGE>
all sales of logs by the Company to Pacific Lumber will be at a price which
equals or exceeds the applicable SBE Price. The New Master Purchase Agreement
defines the "SBE Price" for any species and category of timber as the stumpage
price for such species and category, as set forth in the most recent "Harvest
Value Schedule" (or any successor publication) published by the California
State Board of Equalization (or any successor agency) applicable to the timber
sold during the period covered by such Harvest Value Schedule. Harvest Value
Schedules are published twice a year for purposes of computing a yield tax
imposed on timber harvested between January 1 and June 30 and July 1 and
December 31. SBE Prices are not necessarily representative of actual prices that
would be realized from unrelated parties at subsequent dates.

     In order to conduct its own harvesting and logging operations in
California, Pacific Lumber is required to have a TOL issued by the CDF. On
November 9, 1998, Pacific Lumber was notified that the CDF had suspended its TOL
for the remainder of 1998. Pacific Lumber has engaged independent contractors to
complete harvesting activities on all of the THPs that Pacific Lumber was
operating at the time of the notification, and believes it will be able to
engage independent contractors to conduct harvesting activities on any other
approved THPs during the balance of calendar year 1998 and during calendar year
1999, if necessary. Accordingly, the Company does not believe that the
revocation of Pacific Lumber's TOL will have a significant adverse effect on the
Company's business or financial performance. See "Business of the
Company--Legal Proceedings--Timber Harvesting Litigation.

     The Company employs a variety of well-accepted methods of selecting trees
for harvest. These methods, which are designed to achieve optimal regeneration,
are referred to as "silvicultural systems" in the forestry profession.
Silvicultural systems range from very light thinnings aimed at enhancing the
growth rate of retained trees to clear cutting which results in the harvest of
all trees in an area and replacement with a new forest stand. In between are a
number of varying levels of partial harvests which can be employed.

OTHER PRINCIPAL AGREEMENTS

     On the Closing Date, Pacific Lumber, the Company and Salmon Creek entered
into the New Reciprocal Rights Agreement granting to each other, among other
things, certain reciprocal rights of egress and ingress through their respective
properties in connection with maintenance of their respective properties and
operations of their respective businesses. See "Description of Certain
Principal Agreements--New Reciprocal Rights Agreement." In addition, on the
Closing Date, the Company and Pacific Lumber entered into an Environmental
Indemnification Agreement (the "New Environmental Indemnification Agreement")
pursuant to which Pacific Lumber agreed to indemnify the Company from and
against (i) certain present and future liabilities arising with respect to
hazardous materials, hazardous materials contamination or disposal sites, or
under environmental laws with respect to the Mortgaged Property as a result of
activities occurring prior to the date on which the Company acquired the
Mortgaged Property or caused by Pacific Lumber subsequent thereto, except to the
extent caused by gross negligence or willful misconduct of the Indemnified Party
or (ii) breach by Pacific Lumber of the representations and warranties contained
in the New Environmental Indemnification Agreement. See "Description of Certain
Principal Agreements--Environmental Indemnification Agreements." The New
Reciprocal Rights Agreement and the New Environmental Indemnification Agreement
contain terms and provisions substantially identical to those contained in the
corresponding agreements which had been in effect prior to the Closing Date to
which Scotia Pacific was a party.

EMPLOYEES

     As of November 17, 1998, the Company employed 41 persons, 38 of whom were
registered professional foresters, wildlife and fisheries biologists or
otherwise involved in the management of the Company Timberlands. None of the
Company's employees are covered by a collective bargaining agreement.

PRINCIPAL EXECUTIVE OFFICES

     The principal executive offices of the Company are located at 125 Main
Street, 2nd Floor, P.O. Box 712, Scotia, California 95565. The telephone number
of the Company is (707) 764-2330.

                                       87
<PAGE>
REGULATORY AND ENVIRONMENTAL MATTERS

  OVERVIEW

     Regulatory and environmental matters play a significant role in the
Company's business, which is subject to a variety of California and federal laws
and regulations dealing with timber harvesting practices, threatened and
endangered species and habitat for such species and air and water quality. The
California Forest Practice Act and related regulations adopted by the BOF set
forth detailed requirements for the conduct of timber harvesting operations in
the state. Timber owners such as the Company are required to file with the CDF
and obtain the CDF's approval of detailed THPs prior to the harvesting of
timber. A THP includes information regarding the method of proposed timber
operations for a specified area of forest, whether the operations will have any
adverse impact on the environment and, if so, the mitigation measures to be used
to reduce any such impact. California law also requires timber owners such as
the Company to demonstrate that their proposed operations will not decrease the
sustainable productivity of their timberlands. A timber company may comply with
this requirement by submitting an SYP to the CDF for review and approval. An SYP
contains a timber growth and yield assessment, which evaluates and calculates
the amount of harvestable timber and long-term production outlook for a
company's timberlands, a fish and wildlife assessment, which addresses the
conditions and management of fisheries and wildlife areas, and a watershed
assessment, which demonstrates that aquatic resources are not negatively
affected by timber operations.

     The Company's business is also subject to the federal Clean Water Act and
its California equivalent, and the ESA and the CESA. The federal Clean Water Act
and its California equivalent require the Company to conduct its business so as
to avoid impairment of the water quality of local rivers and streams. The ESA
and CESA provide in general for the protection and conservation of wildlife and
plants which have been declared to be endangered or threatened. These laws
generally prohibit certain adverse impacts on such species (referred to as a
"take"). Under the ESA, this includes an unintentional take that is incidental
to otherwise lawful activities such as timber harvesting. However, federal law
provides that the United States Fish and Wildlife Service ("USFWS"), in the
case of terrestrial species, and the National Marine Fisheries Service
("NMFS"), in the case of aquatic species, may issue permits for incidental
takes which do not jeopardize the continued existence of the affected species,
where such takes are made in accordance with an approved HCP and such permits.
An HCP analyzes the impact of the incidental takes and specifies measures to
monitor, minimize and mitigate such impact. California law provides that the
California Department of Fish and Game ("CDFG") may issue similar take
permits.

     While regulatory and environmental concerns have resulted in restrictions
on the geographic scope and timing of operations on the Company Timberlands,
increased operational costs and engendered litigation and other challenges to
the Company's THPs, they have not historically had a significant adverse effect
on the Company's financial position, results of operations or liquidity,
although the Company's recent results of operations have been adversely affected
by the absence of a sufficient number of available THPs to enable the Company to
conduct its operations at 1997 levels. These environmental laws and related
administrative actions and legal challenges have severely restricted the ability
to harvest virgin old growth timber, and to a lesser extent, residual old growth
timber on the timberlands of the Company and Pacific Lumber. See "--Legal
Proceedings--Timber Harvesting Litigation" with respect to certain lawsuits
which are pending or threatened which could adversely affect the ability to
harvest Company Timber, including a recent lawsuit which could potentially
result in severe restrictions on the ability to harvest Company Timber until
certain purported intra-agency wildlife consultation requirements under the ESA
are satisfied in connection with the Combined Plan. See also "Summary--The
Company--Recent Operating Results" for a description of the difficulties the
Company has been experiencing in the THP submission and approval process.

     In July 1998, Pacific Lumber and the Company released the Combined Plan for
the purpose of public review and comment. If the Combined Plan is approved and
the Permits are issued by the appropriate government agencies (the
"Agencies"), the Company expects to realize a number of substantial benefits.
The Company should experience a more streamlined THP preparation and review
process because the THPs

                                       88
<PAGE>
may incorporate the provisions of the Combined Plan by reference. However, there
can be no assurance that the Company will not face difficulties in the THP
submission and approval process as it implements the Combined Plan. See
"Summary--The Company--Recent Operating Results." As a result of the Multi-
Species HCP and the Permits, the Company should be allowed to conduct operations
in certain of the Company's forest areas in which the Company previously
experienced substantial difficulty in obtaining regulatory approval for
harvesting operations. The Multi-Species HCP would not only provide for the
Company's compliance with habitat requirements for currently listed species, it
would also provide greater certainty and protection for the Company with regard
to identified species that may be listed in the future (often referred to as the
"no surprises" rule of the USFWS and the NMFS). Also, the coordinated approval
by both the federal and California state governments of the SYP, Multi-Species
HCP and Permits should enhance the Company's position in litigation and similar
challenges by environmental groups.

  THE HEADWATERS AGREEMENT

     In September 1996, MAXXAM, Pacific Lumber, the United States and California
entered into the Headwaters Agreement, which provides for, among other things,
the proposed purchase by the United States and California of the Headwaters
Timberlands, consisting of approximately 5,600 acres of Pacific Lumber's
timberlands. See "--Headwaters Agreement" below. One of the conditions to
consummation of the Headwaters Agreement is approval of a Multi-Species HCP and
an SYP. In February 1998, MAXXAM, Pacific Lumber and various government agencies
entered into a Pre-Permit Agreement in Principle embodying certain agreements in
principle they had reached regarding the Multi-Species HCP, the Permits and the
SYP (the "Pre-Permit Agreement"). In July 1998, Pacific Lumber released the
Combined Plan for public review and comment. In addition, a draft environmental
impact statement/report (the "EIR/EIS") analyzing the Headwaters Agreement,
SYP and Multi-Species HCP was released for public review and comment in early
October 1998. The public review and comment periods for the Combined Plan and
the draft EIR/EIS closed on November 16, 1998.

     The Company believes that submission of the proposed Combined Plan and the
draft EIR/EIS for public review and comment and passage of the California
Headwaters Bill are favorable developments that enhance the prospects for
consummation of the Headwaters Agreement and the issuance of the Permits.
However, certain provisions of the California Headwaters Bill, including its
provisions relating to the watershed assessment process, are required to be
included in the final version of the Combined Plan. In addition, discussions are
expected to occur with federal and state regulatory agencies in light of the
recent conclusion of the public review and comment period relating to the
Combined Plan, which discussions are expected to result in proposed amendments
to the Combined Plan. The provisions of the California Headwaters Bill impose,
and the potential proposed amendments could impose, more stringent harvesting
requirements and reduce the amount of Company Timber that may be harvested as
contemplated by the SYP in its current form. In this regard, the Company has
recently received from the federal and state governments a number of proposed
revisions to the Multi-Species HCP. Certain of these proposed revisions were
previously considered and rejected by the Company in the course of negotiations
concerning the Pre-Permit Agreement and the Combined Plan as, among other
things, being unduly restrictive on timber harvesting operations on the Company
Timberlands. On December 17, 1998, the Company announced that its negotiations
with the regulatory agencies regarding these proposed revisions had not produced
agreement on a Multi-Species HCP, as the Company could not agree to certain of
these proposed revisions and continue to operate effectively. Although the
Company anticipates that it will have further discussions with federal and state
regulatory agencies regarding these and other proposed revisions with respect to
the Combined Plan, there can be no assurance that these discussions will result
in a Combined Plan acceptable to the Company. Inasmuch as approval of the
Multi-Species HCP and the SYP are conditions to the consummation of the
Headwaters Agreement and certain modifications proposed by the regulatory
agencies may not be acceptable to Pacific Lumber, any such proposed
modifications could also affect the consummation of the Headwaters Agreement.
Accordingly, while the parties are working diligently to complete the closing
conditions contained in the Headwaters Agreement, there can be no assurance that
the Multi-Species HCP and the SYP will be approved, that the Permits will be
issued or that the Headwaters Agreement will

                                       89
<PAGE>
be consummated. See "Risk Factors--Regulatory and Environmental Factors" and
"--Headwaters Agreement."

  THE COMBINED PLAN AND CALIFORNIA HEADWATERS BILL

     The Combined Plan provides that the Permits and Multi-Species HCP would
have a term of 50 years. The Combined Plan also provides that for the term of
the Permits, only certain management activities can be conducted by Pacific
Lumber in eleven forest groves ("murrelet conservation areas") not being sold
to the United States and California. The murrelet conservation areas set forth
in the Combined Plan aggregate approximately 7,600 acres and consist of
substantial quantities of virgin and residual old growth redwood and Douglas-fir
timber. These limitations are designed primarily to protect habitat for the
marbled murrelet, a coastal seabird which has been listed as endangered under
the CESA and threatened under the ESA. The Combined Plan would have allowed the
harvesting over time of either the Owl Creek grove owned by the Company or the
Grizzly Creek grove owned by Pacific Lumber, and the Initial Harvest Schedule
reflected the harvesting over time of the Owl Creek grove. Under the Combined
Plan, the other grove would have been set aside as a murrelet conservation area.
However, the California Headwaters Bill removes this option and designates the
Owl Creek grove as a murrelet conservation area. The Combined Plan also requires
Pacific Lumber to complete, within three years, a specified watershed assessment
process (on a watershed by watershed basis). Pacific Lumber has commenced this
process as part of the Pre-Permit Agreement. This process is intended to result
in site-specific protective buffers for fish and other wildlife adjacent to the
streams on the Company Timberlands. Until the watershed assessment process is
complete, the Company has agreed to incorporate certain interim stream
protective measures into its THPs. These interim stream protection measures are
more stringent than the measures currently required by existing state
regulations.

     The California Headwaters Bill contains provisions requiring the inclusion
of additional environmentally focused provisions in the final version of the
Multi-Species HCP, including establishing wider interim streamside "no-cut"
buffers (while the watershed assessment process is being completed) than
provided for in the Combined Plan, obligating Pacific Lumber and the government
agencies to establish a schedule that results in completion of the watershed
assessment process within five years, imposing minimum and maximum "no-cut"
buffers upon the watershed assessment process, and designating the Company's Owl
Creek grove as a murrelet conservation area. The California Headwaters Bill also
provides that the SYP shall be subject to the foregoing provisions. See
"--Headwaters Agreement" and "Risk Factors--Factors Affecting Actual
Amortization" for further information regarding provisions of the California
Headwaters Bill relating to the Owl Creek grove and the Grizzly Greek grove, and
"--Headwaters Agreement" above for information regarding certain possible
effects of the California Headwaters Bill and potential proposed modifications
to the Combined Plan.

  ENDANGERED AND THREATENED SPECIES

     The designation of a species as endangered or threatened under the ESA or
the CESA can significantly affect the Company's business if that species
inhabits the Company Timberlands. The northern spotted owl, the marbled murrelet
and the coho salmon are species the designation of which has the potential to
significantly impact the Company's business. In the absence of an approved HCP
and incidental take permits, the Company has been required to operate on a
"no-take" basis with respect to these species. While this method of operation
has not had a material adverse affect on the Company in respect of the northern
spotted owl, the designation of the marbled murrelet and the coho salmon has
resulted and could in the future result in significant restrictions on the
ability to harvest in certain areas of the Company Timber. Also, in the absence
of an approved SYP, Multi-Species HCP and the Permits (with the exception noted
below in respect of the northern spotted owl), each of the Company's THPs is
required to separately analyze the impact of the harvesting operations and
mitigation measures on these endangered or threatened species. This has delayed
or prevented the approval of certain of the Company's THPs. If the Combined Plan
is approved and the Company obtains the Permits, the Company's ability to
incorporate by reference the terms of the Combined Plan into its THPs should
expedite the preparation and approval of THPs, although there can be no
assurance that the Company will not face difficulties in the THP submission and
approval process as it implements the Combined Plan. See "Summary--The
Company--Recent Operating Results." The

                                       90
<PAGE>
Combined Plan, if approved, would also help insulate the Company from additional
regulatory burdens that could otherwise be imposed in the future in respect of
certain identified species that may subsequently be designated as endangered or
threatened or as a result of changed or unforeseen circumstances. See "--The
"No Surprises Rule' " below.

     NORTHERN SPOTTED OWL.  In 1990, the USFWS designated the northern spotted
owl as threatened under the ESA. The owl's range includes the Company
Timberlands. Pacific Lumber has developed and the appropriate federal and state
regulatory agencies have endorsed northern spotted owl management plans (the
"Owl Plans") as not likely to result in the take of owls. By incorporating the
Owl Plans into each relevant THP filed with the CDF, the Company has been able
to expedite preparation and agency consideration of such THPs to the extent they
relate to the northern spotted owl. Accordingly, the designation of the northern
spotted owl as threatened has not had a material adverse effect on the Company's
business.

     MARBLED MURRELET.  In 1992, the marbled murrelet was listed as endangered
under the CESA and threatened under the ESA. Approximately 27,700 acres of
timberlands containing Company Timber have been designated as critical habitat
for the marbled murrelet. In connection with the preparation of THPs for areas
of potential marbled murrelet habitat, the Company has been required to conduct
surveys that would facilitate site-specific mitigation strategies to prevent
adverse impact to the marbled murrelet. The survey requirement has delayed the
submission, review and approval process for such THPs, and surveys conducted
pursuant thereto have indicated that the Company has certain timberlands that
are occupied marbled murrelet habitat. The Combined Plan and California
Headwaters Bill designate several murrelet conservation areas, totaling up to
approximately 8,500 acres and consisting of substantial quantities of old growth
redwood and Douglas-fir timber, in which only management activities not
detrimental to the marbled murrelet would be permitted. If the Combined Plan is
not approved, the Company cannot predict when or whether timber operations could
be conducted in its remaining old growth areas.

     THE COHO SALMON.  In 1997, the NMFS announced the listing of the coho
salmon as threatened in northern California and proposed designating critical
habitat on certain lands, including streams within the Company Timberlands.
These designations could potentially affect the ability to harvest in areas of
young growth Company Timber, which have in the past not been the subject of
significant environmental challenges. See "--Legal Proceedings--Timber
Harvesting Litigation" for the description of a pending case relating to a
significant number of the Company's THPs and seeking additional protection for
the coho salmon. The Company has also received notice from certain environmental
groups of additional threatened actions in respect of the coho salmon. The
Combined Plan requires Pacific Lumber to complete within three years a watershed
assessment program (on a watershed by watershed basis) which would contribute to
the conservation of the coho salmon and other aquatic species. Pacific Lumber
has already commenced this process as part of the Pre-Permit Agreement. In
addition, the Pre-Permit Agreement requires the Company to incorporate certain
interim stream protection measures into its THPs. These interim stream
protection measures are more stringent than the measures currently required by
state regulations. The Combined Plan requires that these interim stream
protection measures be followed until the watershed assessment process is
completed. The interim measures provided for in the Combined Plan would create
buffers, totaling approximately 28,000 acres, in which timber harvesting
activity would be restricted, along the banks of the Company's fish bearing and
certain other streams. The California Headwaters Bill would add approximately
4,500 acres to serve as interim streamside buffers. The aggregate acreage
required to serve as streamside buffers may be adjusted based upon a watershed
assessment process required to be conducted in connection with the Headwaters
Agreement. The California Headwaters Bill also obligates Pacific Lumber and the
government agencies to establish a schedule that results in completion of the
watershed assessment process within five years. The Company is uncertain when
all or any portion of the watershed assessment process will be completed or what
the results will be. See "--The Headwaters Agreement" above.

     THE "NO SURPRISES" RULE.  As noted above, the Permits would allow
incidental takes which do not jeopardize the continued existence of the affected
species. The Combined Plan provides for habitat conservation measures not only
with respect to presently designated species but also with respect to

                                       91
<PAGE>
identified species that could become listed in the future. Under the "no
surprises" rule of the USFWS and the NMFS, if unforeseen circumstances warrant
additional mitigation with respect to any species covered by the Combined Plan,
whether or not currently designated as endangered or threatened, the USFWS and
NMFS would have the burden of establishing that such circumstances exist. In any
such case, the government would be precluded from imposing additional
requirements on the Company that would have additional costs or require more
timberlands to be set aside. Accordingly, the Combined Plan should provide the
Company with a significant measure of certainty and protection against future
environmental restrictions regarding endangered or threatened species covered by
the Combined Plan.

  TIMBER HARVESTING REGULATION

     APPROVAL AND HARVESTING OF THPS.  The ability of the Company to sell logs
will depend in part upon its ability to obtain regulatory approval of its THPs.
Various groups and individuals have in the past filed objections with CDF and
the BOF regarding the CDF's and the BOF's actions and rulings with respect to
certain of the Company's THPs. In addition, lawsuits are pending or threatened
which seek to prevent the Company from implementing certain of its approved
THPs. The Company expects these environmentally focused objections and lawsuits
to continue. While challenges with respect to the Company's young growth timber
have historically been limited, a lawsuit relating to the coho salmon has been
filed under the ESA which relates to a significant number of THPs covering young
growth timber of the Company. As noted above, the Company has also received
notice of additional threatened actions in respect of the coho salmon. See
"--Legal Proceedings--Timber Harvesting Litigation" for a description of the
COHO LAWSUIT and certain other lawsuits which are pending or threatened which
could affect the ability to harvest Company Timber, including one recently filed
lawsuit which could potentially result in severe restrictions on the ability to
harvest Company Timber until certain purported intra-agency wildlife
consultation requirements under the ESA are satisfied in connection with the
Combined Plan. While these environmental challenges have not historically had a
significant adverse effect on the Company, there can be no assurance that this
will continue to be the case (see "Summary--The Company--Recent Operating
Results" for a description of difficulties the Company has been experiencing in
the THP submission and approval process). The Company expects that consummation
of the Headwaters Agreement and approval of the Combined Plan would facilitate
the Company's ability to respond to such challenges.

     Pacific Lumber conducts logging operations on the Company Timberlands with
its own staff as well as through contract loggers. In order to conduct its own
harvesting and logging operations in California, Pacific Lumber is required to
have a TOL issued by the CDF. See "--Legal Proceedings--Timber Harvesting
Litigation" for information regarding the CDF's recent suspension of Pacific
Lumber's 1998 TOL.

     THE SYP.  An SYP is a method for demonstrating maximum sustained
productivity of timberlands, as required by California law. An SYP addresses
long-term issues of timber production, including watershed assessment, fish and
wildlife assessment and sustained production assessment, over a broad management
area and on a comprehensive long-term basis. Once the SYP has been approved, the
Company may satisfy certain requirements for its THPs by incorporating the
relevant information and analysis by reference from the SYP. An approved SYP is
expected to be effective for a ten year period, but is subject to review after
five years. A revised SYP would be filed every ten years and would include
changes based upon a reassessment of the Company's timber resource base and
other relevant factors.

     An SYP must also contain provisions quantifying projected timber production
consistent with the concept of maximum sustained productivity. The relevant
regulations require determination of a long-term sustained yield ("LTSY")
harvest level, which is the average annual harvest level that the management
area is capable of sustaining in the last decade of a 100-year planning horizon.
The LTSY is determined based upon timber inventory, projected growth and
harvesting methodologies, as well as soil, water, air, wildlife and other
relevant considerations. The SYP must demonstrate that the average annual
harvest over any rolling ten-year period within the planning horizon does not
exceed the LTSY.

                                       92
<PAGE>
     The SYP included in the Combined Plan covers substantially all of the
Company Timber, including approximately 10,900 acres of timberlands acquired
since January 1996, and assumes consummation of the Headwaters Agreement
(including acquisition of the Elk River Timberlands, which consist of
approximately 7,700 acres of timberlands proposed to be acquired from a third
party). The SYP included in the Combined Plan provides for an average annual
harvest during the first decade of the planning horizon that is approximately
10% less than the average timber harvest of the Company over the last three
years. The SYP contemplates a reduction in the average annual timber harvest for
each decade thereafter through the fifth decade of the planning horizon, after
which the average annual timber harvest would increase so that it approximates
the LTSY in the final decade of the planning period. As discussed above under
"--The Headwaters Agreement," the provisions of the California Headwaters Bill
impose, and potential proposed amendments to the Combined Plan could impose,
more stringent harvesting requirements and reduce the amount of Company Timber
that may be harvested as contemplated by the SYP in its current form. The
Company anticipates that it should be able to increase the LTSY through the
acquisition of additional timberlands by Pacific Lumber or its affiliates
(including the Company), although the ability to make such acquisitions will
depend on the financial resources of Pacific Lumber and its affiliates and the
availability of suitable properties.

  WATER QUALITY

     Under the Federal Clean Water Act, the Environmental Protection Agency (the
"EPA") is required to establish total maximum daily load limits ("TMDLs") in
water courses that have been declared to be "water quality impaired." The EPA
and the North Coast Regional Water Quality Control Board ("NCRWQCB") are in
the process of establishing TMDL limits for seventeen northern California rivers
and certain of their tributaries, including certain water courses that flow
within the Company Timberlands. As part of this process, the EPA and NCRWQCB are
expected to submit the TMDL requirements on the Company Timberlands for public
review and comment. Following the comment period, the NCRWQCB would finalize the
TMDL requirements applicable to the Company Timberlands, which may require
aquatic measures that are different from or in addition to the prescriptions to
be developed pursuant to the watershed assessment process contained in the
Combined Plan.

  COMPLIANCE EXPENSE

     The Company has in the past and is expected to continue in the future to
incur material expense to comply with relevant regulatory requirements. These
include the continuing expenses of bringing existing roads in the Company
Timberlands into compliance with revised state forest practice rules and the
Combined Plan, as well as for constructing new roads in accordance with such
standards. The Company also anticipates that its costs will increase as a result
of the aquatic and riparian protections required by the Combined Plan and the
intensive forest management techniques which would be required under the SYP
(which resulted in a higher LTSY). These higher anticipated costs have either
been included in the Structuring Cash Flows or are reflected in the fees to be
paid or costs to be reimbursed to Pacific Lumber under the New Services
Agreement.

  IMPACT OF FUTURE LEGISLATION

     Laws, regulations and related judicial decisions and administrative
interpretations dealing with the Company's business are subject to change and
new laws and regulations are frequently introduced concerning the California
timber industry. From time to time, bills are introduced in the California
legislature and the U.S. Congress which relate to the business of the Company,
including the protection and acquisition of old growth and other timberlands,
threatened and endangered species, environmental protection, air and water
quality and the restriction, regulation and administration of timber harvesting
practices. In addition to existing and possible new or modified statutory
enactments, regulatory requirements and administrative and legal actions, the
California timber industry remains subject to potential California or local
ballot initiatives and evolving federal and California case law which could
affect timber harvesting practices. It is not possible to assess the effect of
such future legislative, judicial and administrative events on the Company or
its business.

                                       93
<PAGE>
HEADWATERS AGREEMENT

     As a result of government restrictions which effectively prohibited
operations on certain portions of Pacific Lumber's timberlands, in early 1996,
the Takings Litigation was filed by Pacific Lumber and/or certain of its
subsidiaries. The Takings Litigation consists of two actions alleging that such
restrictions constitute an uncompensated taking by California and the United
States of private property for public use and seek constitutional just
compensation. On September 28, 1996, Pacific Lumber (on behalf of itself, its
subsidiaries and affiliates) and MAXXAM (collectively, the "Pacific Lumber
Parties") entered into the Headwaters Agreement with the United States and
California. The Headwaters Agreement provides for a stay of the Takings
Litigation and provides the framework for the acquisition by the United States
and California of approximately 5,600 acres of Pacific Lumber's timberlands
commonly referred to as the Headwaters Forest and the Elk Head Springs Forest
(collectively, the "Headwaters Timberlands"). A substantial portion of the
Headwaters Timberlands consists of virgin old growth timberlands. None of the
Headwaters Timberlands are owned by the Company. The Headwaters Timberlands
would be transferred in exchange for (a) property and other consideration from
the United States and California having an aggregate fair market value of $300
million and (b) the Elk River Timberlands, consisting of approximately 7,700
acres of the timberlands to be acquired by the United States and California from
a third party. As part of the Headwaters Agreement, the Pacific Lumber Parties
agreed not to enter the Headwaters Forest or the Elk Head Springs Forest to
conduct any logging or salvage operations.

     Closing of the Headwaters Agreement is subject to various conditions,
including (a) the United States and California furnishing the requisite
consideration, (b) approval of an SYP, approval of a Multi-Species HCP and
issuance of Permits, each in form and substance satisfactory to Pacific Lumber,
(c) the issuance by the Internal Revenue Service and the California Franchise
Tax Board of tax closing agreements in form and substance sought by and
satisfactory to the Pacific Lumber Parties, (d) acquisition by the federal and
state governments of the Elk River Timberlands, (e) the absence of a judicial
decision in any litigation brought by third parties that any party to the
Headwaters Agreement reasonably believes will significantly delay or impair the
transactions described in the Headwaters Agreement and (f) the dismissal with
prejudice at closing of the Takings Litigation.

     In November 1997, President Clinton signed an appropriations bill which
authorized the expenditure of $250 million of federal funds toward consummation
of the Headwaters Agreement. The federal funding remains available until March
1, 1999. In September 1998, California Governor Wilson signed the California
Headwaters Bill, which, among other things, appropriates $130 million toward
consummation of the Headwaters Agreement. The state funds remain available until
June 30, 1999. An aggregate of $380 million in federal and state funds would be
used to purchase both the Headwaters Timberlands from Pacific Lumber (for $300
million) and the Elk River Timberlands and certain contiguous timberlands from a
third party. The California Headwaters Bill also appropriated an additional up
to $80 million toward purchase of the Owl Creek grove from the Company at fair
market value. See "Risk Factors--Factors Affecting Actual Amortization." The
bill also provides that if any portion of the $80 million remains after purchase
of the Owl Creek grove, it may be used to purchase certain other timberlands.
Additionally, the bill appropriated a further additional $20 million toward
purchase of the Grizzly Creek grove from Pacific Lumber at fair market value.
The bill also prohibits Pacific Lumber from harvesting the Grizzly Creek for
five years in order to provide an opportunity for its sale.

     See "--Regulatory and Environmental Matters" above for the status of the
Multi-Species HCP and the SYP and a description of environmentally focused
provisions contained in the California Headwaters Bill. The parties have been
discussing the tax closing agreements but have not reached agreement. In October
1998, an agreement in principle was executed providing for the sale of the Elk
River Timberlands to the United States and California. While the parties to the
Headwaters Agreement are continuing to work diligently to satisfy the closing
conditions to the Headwaters Agreement, there can be no assurance that the
Headwaters Agreement will be consummated. See "Risk Factors--Regulatory and
Environmental Factors" and "--Headwaters Agreement."

                                       94
<PAGE>
     In the event that the Headwaters Agreement is not consummated and
harvesting on portions of the Company Timberlands cannot be conducted or is
severely limited, Pacific Lumber, the Company and Salmon Creek intend to
continue or expand the Takings Litigation. Although Pacific Lumber and the
Company believe that the claims in the Takings Litigation are meritorious, there
can be no assurance that the Company and its affiliates would be successful in
the Takings Litigation. Moreover, even if the Takings Litigation is successful,
there can be no assurance as to the amount or timing of any recovery that might
be received by the Company. Of the over 3,800 acres presently identified in the
Takings Litigation as timberlands that the government has taken without just
compensation, approximately 900 acres consist of Company Timber. See "Legal
Proceedings--Takings Litigation" below.

LEGAL PROCEEDINGS

  TIMBER HARVESTING LITIGATION

     On August 12, 1998, an action entitled ENVIRONMENTAL PROTECTION INFORMATION
CENTER, INC., SIERRA CLUB V. PACIFIC LUMBER, SCOTIA PACIFIC HOLDING COMPANY,
SALMON CREEK CORPORATION (No. C98-3129) (the "EPIC LAWSUIT") was filed against
Pacific Lumber, Scotia Pacific and Salmon Creek in the United States District
Court for the Northern District of California. The action relates to a number of
the Company's THPs. The plaintiffs allege that certain procedural violations of
the ESA have resulted from logging activities on the Company Timberlands and
seek to prevent the defendants from carrying out any harvesting activities until
certain purported intra-agency wildlife consultation requirements under the ESA
are satisfied in connection with the Combined Plan. See "Business of the
Company--Regulatory and Environmental Matters" and "--Headwaters Agreement."
On September 3, 1998, the Court granted plaintiffs' motion for preliminary
injunction covering three THPs (consisting principally of old growth Douglas-fir
timber) pending evidentiary hearings. Following the evidentiary hearings, which
concluded on October 22, 1998, the Court requested additional briefing, which
was filed on November 9, 1998. The preliminary injunction remains in effect
pending the Court's review of the evidence and the additional briefs. The
Company is uncertain what impact this matter will have upon its operations and
financial results, but were the Court to reaffirm the preliminary injunction
after consideration of the evidence and additional briefs, it is possible that
other approved timber harvesting activities on the Company's timberlands could
be severely restricted (and revenues potentially significantly adversely
affected) until such time as the consultation requirements are satisfied.
Pacific Lumber is vigorously defending this matter, and the Company and Pacific
Lumber are devoting resources toward facilitating completion of the consultation
requirements as soon as practicable.

     On January 26, 1998, an action entitled COHO SALMON, ET AL. V. PACIFIC
LUMBER, ET AL. (No. 98-0283) (the "COHO LAWSUIT") was filed against Scotia
Pacific, Pacific Lumber and Salmon Creek in the United States District Court for
the Northern District of California. This action alleges, among other things,
violations of the ESA and claims that defendants' logging operations in five
watersheds have contributed to the "take" of the coho salmon. Plaintiffs'
lawsuit relates to a significant number of the Company's THPs (a substantial
portion of which have been or are in process of being harvested). The
plaintiffs' lawsuit seeks, among other things, to enjoin timber harvesting on
the THPs and acreage identified. On July 31, 1998, plaintiffs amended their
complaint to add certain other THPs and seek to require the Company to restore
coho habitat allegedly harmed by adverse cumulative effects of past (approved)
timber harvesting. On December 9, 1998, the Court denied defendants' motion for
summary judgment. While the Company believes that release of the Combined Plan
and draft EIR/EIS for public review and comment are positive developments in
respect of the COHO LAWSUIT, the Company is unable to predict the outcome of
this case or its ultimate impact on the Company's financial condition or results
or the ability to harvest timber under the Company's THPs. The Company has also
received notice of additional threatened actions in respect of the coho salmon.

     The Company is also subject to certain other pending THP cases which would
not be expected to have a material adverse effect upon the Company; however, due
to the diminished supply of THPs currently held by the Company, the issuance of
injunctive or similar relief in certain of these cases could exacerbate the
difficulties that the Company has been experiencing with respect to the conduct
of normal harvesting operations. See "Summary--The Company--Recent Operating
Results."

                                       95
<PAGE>
     Historically, Pacific Lumber has conducted logging operations on the
Company Timberlands with its own staff of approximately 170 logging personnel as
well as through contract loggers. In order to conduct logging operations in
California, a logging company must obtain from the CDF a TOL, which license is
subject to annual renewal. On December 30, 1997, the CDF issued a statement of
issues in connection with an administrative action entitled IN THE MATTER OF THE
STATEMENT OF ISSUES AGAINST: THE PACIFIC LUMBER COMPANY, TIMBER OPERATOR LICENSE
A-5326 (No. LT 97-8). This administrative action sought to deny Pacific Lumber's
application for a 1998 TOL based on various violations of the rules and
regulations of the Forest Practice Act. On the same date, Pacific Lumber entered
into a stipulation with the CDF (the "Stipulation") and received a conditional
TOL for 1998. The 1998 TOL and Stipulation were conditioned on, among other
things, Pacific Lumber complying with (a) existing requirements governing timber
harvesting, as well as additional obligations concerning, primarily, wet weather
operations and minimizing the delivery of sediment into water courses on
properties of the Company and Pacific Lumber, and (b) additional inspection and
self-monitoring obligations. Compliance with the obligations set forth in the
Stipulation has restricted Pacific Lumber's ability to harvest timber and
transport logs during periods of wet weather and has impaired Pacific Lumber's
ability to maintain adequate log inventories during those periods. See
"Summary--The Company--Recent Operating Results" and "Annex 2--The Pacific
Lumber Company--Management's Discussion and Analysis of Financial Condition and
Results of Operations--Results of Operations--Recent Operating Results." To
ensure future compliance with the forest practice rules and facilitate a return
to unconditional licensed status, Pacific Lumber assembled a special compliance
team, hired two additional registered professional foresters and instituted a
reporting system for violations which are found. In June 1998, an audit
inspection performed by the CDF to evaluate forest practice violations found
that Pacific Lumber was not in violation of the Stipulation.

     However, due to subsequent violations found or alleged by the CDF since its
June 1998 inspection, the CDF notified Pacific Lumber on November 9, 1998 that
it had suspended Pacific Lumber's 1998 TOL. As a result, Pacific Lumber has
ceased all operations under its 1998 TOL. Pacific Lumber has made the necessary
arrangements for independent contract loggers to be substituted as the licensed
timber operator on those THPs where Pacific Lumber's logging crews were working
prior to the suspension (independent contractors historically account for
approximately 60% of the harvesting activities on Pacific Lumber's timberlands).
Pacific Lumber believes it will be able to engage independent contractors to
conduct harvesting activities on any other approved THPs during the balance of
calendar year 1998 and during calendar year 1999, if necessary. Accordingly,
Pacific Lumber does not believe that the revocation of its 1998 TOL will have a
significant adverse effect on its business or financial performance. Pacific
Lumber has determined not to appeal the suspension of its 1998 TOL, and has
applied for a new TOL from the CDF for 1999. The CDF has indicated to Pacific
Lumber that it is considering a denial of Pacific Lumber's TOL for calendar year
1999 and that any agreements for the issuance of a conditional TOL for 1999 must
contain sufficient provisions to the CDF's satisfaction to ensure that Pacific
Lumber complies with the Forest Practice Act.

     In addition to revocation of Pacific Lumber's TOL, other remedies could be
sought against Pacific Lumber and the Company in connection with violations of
the Forest Practice Act. In the past, fines and probation have been imposed on
Pacific Lumber in connection with similar violations of the Forest Practices
Act.

     On May 27, 1998, an action entitled MATEEL ENVIRONMENTAL JUSTICE FOUNDATION
V. PACIFIC LUMBER, ET AL. (No. DR980301) was brought and is now pending in the
Superior Court of Humboldt County against Scotia Pacific, Pacific Lumber, Salmon
Creek and MGI. This action alleges, among other things, violations of
California's unfair competition law of the business and professions code based
on citations and violations (primarily water quality related) issued against the
defendants since 1994 in connection with a substantial number of THPs. The
plaintiff seeks, among other things, an injunction prohibiting alleged unlawful
actions and requiring corrective action, disgorgement of profits, appointment of
a receiver to ensure compliance with the law and any judgment, and providing
financial security with respect to future THPs to ensure full compliance with
the Forest Practice Act. The Company does not believe that this matter will have
a material adverse effect upon its business or financial condition.

                                       96
<PAGE>
     On November 24, 1998, an action entitled WILLIAM HUNSAKER, ET AL. V.
CHARLES E. HURWITZ, PACIFIC LUMBER, MAXXAM GROUP INC., MXM CORP., FEDERATED
DEVELOPMENT COMPANY AND DOES I-50 (NO. C-98-4515) was filed in the United States
District Court for the Northern District of California. This action alleges,
among other things, that a class consisting of the vested employees and retirees
of the former Pacific Lumber Company (Maine) ("Old Palco") is entitled to
recover approximately $60 million of surplus funds allegedly obtained through
deceit and fraudulent acts from the Old Palco retirement plan that was
terminated in 1986 following MAXXAM's acquisition of Pacific Lumber. Plaintiffs
further allege that defendants violated the Racketeering Influence and Corrupt
Practices Act ("RICO") and engaged in numerous acts of unfair business
practices in violation of the California Business and Professions Code. In
addition to seeking the surplus funds, plaintiffs also seek, among other things,
a constructive trust on the assets traceable from the surplus funds, plus
interest, trebling of damages for violation of RICO, punitive damages, and
injunctive and other relief. While Pacific Lumber does not believe this matter
will have a material adverse effect on its financial position, results of
operations or liquidity, there can be no assurance that this will be the case.

  TAKINGS LITIGATION

     On May 7, 1996, Scotia Pacific, Pacific Lumber and Salmon Creek filed a
lawsuit entitled THE PACIFIC LUMBER COMPANY, ET AL. V. THE UNITED STATES OF
AMERICA (No. 96-257L) in the United States Court of Federal Claims. The suit
alleges that the federal government has "taken" without compensation over
3,800 acres of Pacific Lumber's old growth timberlands (including approximately
900 acres of which consist of Company Timber) through its application of the
ESA. The Company (as successor to Scotia Pacific), Pacific Lumber and Salmon
Creek seek constitutional "just compensation" damages for the taking of these
timberlands by the federal government's actions. Salmon Creek has filed a
similar action in the Superior Court of Sacramento County with respect to eight
acres of virgin old growth timber. The court in each of these actions has
granted the parties' agreed motions to stay the actions pending negotiations
concerning the Headwaters Agreement. These actions would be dismissed if the
Headwaters Agreement is consummated. See "--Regulatory and Environmental
Matters" and "--Headwaters Agreement."

  USAT MATTER

     In January 1995, an action entitled U.S., EX REL., MARTEL V. HURWITZ, ET
AL. (No. C950322) was filed against MAXXAM, MGI and others and is pending in the
U.S. District Court for the Southern District of Texas. This action is
purportedly brought by the plaintiff on behalf of the U.S. government; however,
the U.S. government has declined to participate in the suit. Neither the Company
nor Pacific Lumber is a defendant in this suit. The suit alleges that the
defendants made false statements and claims in violation of the Federal False
Claims Act in connection with United Savings Association of Texas ("USAT").
The plaintiff alleges, among other things, that the defendants used the
federally insured assets of USAT to acquire junk bonds from Michael Milken and
Drexel, Burnham, Lambert Inc. ("Drexel"). The plaintiff alleges that in
exchange Mr. Milken and Drexel arranged financing for defendants' various
business ventures, including the acquisition of Pacific Lumber by MAXXAM. The
plaintiff alleges that, as a result of USAT's insolvency, the defendants should
be required to pay $1.6 billion (subject to trebling) to cover USAT's losses.
The plaintiff seeks, among other things, the Court's imposition of a
constructive trust upon the fruits of the alleged improper use of USAT funds. On
February 6, 1998, the defendants' motion to dismiss was taken under submission
by the Court.

  OTHER LITIGATION

     The Company is involved in other claims, lawsuits and proceedings,
including certain pending or threatened actions seeking to prevent Pacific
Lumber and the Company from harvesting under certain of their THPs and
conducting certain other operations. While uncertainties are inherent in the
final outcome of such matters and it is presently impossible to determine the
actual costs that ultimately may be incurred or their effect on the Company,
management believes that the resolution of such uncertainties and the incurrence
of such costs should not have a material adverse effect on the Company's
financial position, results of operations or liquidity.

                                       97
<PAGE>
                                   MANAGEMENT

EXECUTIVE OFFICERS AND MANAGERS

     The table below sets forth certain information with respect to the persons
who are executive officers and managers of the Company. The Company is managed
by six managers, of whom four are officers or directors of Pacific Lumber, and
two are independent managers who are not employees of, or consultants to, the
Company. The Company's managers, each of whom was a director of Scotia Pacific,
were elected in June 1998. Actions requiring approval of the managers are
sufficient if approved by a majority of the managers; provided, however, that
any filing of a voluntary bankruptcy petition by the Company requires the
approval of all of the managers.

     All officers and managers of the Company hold office until their respective
successors are elected and qualified or until their earlier resignation or
removal.
<TABLE>
<CAPTION>
NAMES                                                             TITLES
- ----------------------------------------  ------------------------------------------------------
<S>                                       <C>
John A. Campbell........................  Chairman of the Board, President and Manager
John T. La Duc..........................  Vice President and Manager
Gary L. Clark...........................  Vice President--Finance and Administration
Thomas M. Herman........................  Vice President--Resources Management
Ronald L. Reman.........................  Vice President--Taxes
William S. Riegel.......................  Vice President--Sales
Paul N. Schwartz........................  Vice President and Manager
Bernard L. Birkel.......................  Secretary
Ezra G. Levin...........................  Manager
Stuart C. Lewis.........................  Manager
Jack M. Webb............................  Manager
</TABLE>
     JOHN A. CAMPBELL.  Mr. Campbell, age 56, has served as Chairman of the
Board, President and a manager of the Company since its inception. He had served
as a director and President of Scotia Pacific from November 1992 until the
Merger and has served Pacific Lumber in such capacities since January 1989. Mr.
Campbell had served as Chairman of the Board of Scotia Pacific from June 1993
until the Merger and Chief Executive Officer of Pacific Lumber since February
1993. Mr. Campbell served as Pacific Lumber's Executive Vice President--Forest
Products Operations from January 1985 to January 1989. He also served as Pacific
Lumber's Vice President--Wood Products from April 1982 to January 1985.
Commencing shortly after he joined Pacific Lumber in 1969 until April 1982, Mr.
Campbell served Pacific Lumber in a variety of managerial positions.

     JOHN T. LA DUC.  Mr. La Duc, age 55, has served as a manager and Vice
President of the Company since its inception. He had served as a director and
Vice President of Scotia Pacific from November 1992 until the Merger and has
served Pacific Lumber in such capacities since October 1990. He has served as
Senior Vice President of MAXXAM since September 1990. He has also served Kaiser
Aluminum Corporation ("Kaiser") as Executive Vice President since July 1998,
Chief Financial Officer since May 1990 and as a Vice President from June 1989 to
July 1998. Mr. La Duc has served Kaiser Aluminum & Chemical Corporation
("KACC") as Executive Vice President since July 1998, a Vice President from
June 1989 to July 1998 and Chief Financial Officer since January 1990. He served
as Kaiser's Treasurer from August 1995 until February 1996, and from January
1993 until April 1993, and as KACC's Treasurer from June 1995 until February
1996, and from January 1993 until April 1993. Mr. La Duc has also been a Vice
President and a director of MGI since October 1990 and January 1994,
respectively. He served MAXXAM and MGI as Chief Financial Officer from September
1990 until December 1994 and February 1995, respectively. Mr. La Duc previously
served as Chief Financial Officer of Pacific Lumber and of Scotia Pacific from
October 1990 and November 1992, respectively, until February 1995.

     WILLIAM S. RIEGEL.  Mr. Riegel, age 52, has served as Vice President--Sales
of the Company since its inception. He had served as Vice President--Sales of
Scotia Pacific from November 1992 until the Merger. He has also served Pacific
Lumber as a director since January 1992, and as Vice President--Sales since

                                       98
<PAGE>
January 1990. From the time he joined Pacific Lumber in 1971 until January 1990,
Mr. Riegel served in various sales management positions.

     GARY L. CLARK.  Mr. Clark, age 56, has served as Vice President--Finance
and Administration of the Company since its inception. He had served as Vice
President--Finance and Administration of Scotia Pacific from January 1993 until
the Merger. He assumed the position of Vice President, Finance and
Administration of Pacific Lumber in January 1993. Prior to assuming this
position, he had served Pacific Lumber as Vice President and Treasurer since
October 1990. Mr. Clark also served as Vice President and Treasurer of MAXXAM
and MGI from September 1990 and October 1990, respectively, to December 31,
1992. Mr. Clark also served as the Treasurer of Kaiser and of KACC from May 1990
and January 1990, respectively, to December 1992. From September 1987 until
January 1990, Mr. Clark was the Director of Financial Planning and Analysis of
KACC, and from April 1985 until September 1987, Mr. Clark served as the Business
Manager and Controller of KACC's Primary Products Division.

     THOMAS M. HERMAN.  Mr. Herman, age 45, has served as Vice
President--Resources Management of the Company since its inception. He had
served as Vice President--Resources Management of Scotia Pacific from April 1992
until the Merger and has served as Resource Manager of Pacific Lumber since
April 1992. From February 1992, when he joined Pacific Lumber, until April 1992,
Mr. Herman served as Assistant to the President. From January 1988 until he
joined Pacific Lumber, Mr. Herman served as Vice President and General Manager
for Rellim Redwood Company, Crescent City, California, a comprehensive forest
land management and logging enterprise. Mr. Herman is a licensed California
Forester and is also a member of the California State Bar.

     RONALD L. REMAN.  Mr. Reman, age 40, has served as Vice President--Taxes of
the Company since its inception. He had served as Vice President--Taxes of
Scotia Pacific from October 1995 until the Merger and has also served Pacific
Lumber in such capacity since October 1995. He has also served as Vice
President--Taxes of MAXXAM since September 1992. Prior to September 1992, he had
served MAXXAM as Director of Taxes since joining MAXXAM in October 1986. From
July 1984 until October 1986, Mr. Reman was a Senior Manager in the Tax
Department of the New York office of Price Waterhouse after having served seven
years with the New York office of Coopers & Lybrand, both of which are
accounting firms. Mr. Reman also serves as Vice President--Taxes of MGHI and
certain other subsidiaries of MAXXAM, Kaiser and KACC.

     PAUL N. SCHWARTZ.  Mr. Schwartz, age 52, has served as a manager and Vice
President of the Company since its inception. He had served as a director of
Scotia Pacific from February 1993 until the Merger and has served as a director
of Pacific Lumber since February 1993. Mr. Schwartz has also served as a Vice
President of Scotia Pacific since November 1992 and has served Pacific Lumber in
such capacity since January 1987. He was named a director and President of
MAXXAM in January 1998. He has also served as Chief Financial Officer of MAXXAM
since January 1995. He previously served as Executive Vice President and Chief
Financial Officer of MAXXAM since January 1995 and Senior Vice
President--Corporate Development of MAXXAM from June 1987 until December 1994.
Mr. Schwartz also serves as a director of MGHI, MGI and SHRP General Partner,
Inc. ("SHRP"), a subsidiary of MAXXAM and the managing general partner of Sam
Houston Race Park, Ltd., which operates a horse racing facility in Texas. Mr.
Schwartz also serves as Chairman of the Board and sole executive officer of
United Financial Group, a Delaware corporation.

     BERNARD L. BIRKEL.  Mr. Birkel, age 49, has served as Secretary of the
Company since its inception. He had served as Secretary of Scotia Pacific from
May 1997 until the Merger and has also served MAXXAM, MGHI, MGI, Pacific Lumber
and SHRP in such capacity since May 1997. He has served as Managing
Counsel--Corporate of MAXXAM since May 1997. Until May 1997, Mr. Birkel was
Assistant Secretary of (i) Scotia Pacific from November 1992; (ii) MAXXAM and
MGI from May 1991; and (iii) MGHI from November 1996. Mr. Birkel was Senior
Corporate Counsel of MAXXAM from August 1992 until May 1997. Prior to joining
MAXXAM as Corporate Counsel in August 1990, Mr. Birkel was a partner in the
Houston law firm of Woodard, Hall & Primm, P.C.

                                       99
<PAGE>
     EZRA G. LEVIN.  Mr. Levin, age 64, has served as a manager of the Company
since its inception. he had served as a director of Scotia Pacific from February
1993 until the Merger and has served as a director of Pacific Lumber since
February 1993. Mr. Levin has also been a director of MAXXAM since May 1978, a
director of Kaiser since July 1991 and a director of KACC since November 1988.
Mr. Levin also served as a director of Kaiser from April 1988 to May 1990. From
January 1974 through December 1995, Mr. Levin served as a Trustee of Federated.
Mr. Levin is a partner in the law firm of Kramer Levin Naftalis & Frankel LLP.
From May 1982 through December 1993, he also served as a director of MGI.

     STUART C. LEWIS.  Mr. Lewis, age 58, has served as an independent manager
of the Company since its inception. He had served as an independent director of
Scotia Pacific from February 1993 until the Merger. Mr. Lewis has been with
Signius Corporation (an owner and operator of telemessaging call centers
throughout the U.S.) since January 1995, where he is Vice
President--Acquisitions. From March 1992 through December 1994, Mr. Lewis was
Senior Vice President--Development and Acquisitions of U.S. Physical Therapy,
Inc., an owner and operator of physical therapy clinics. From January 1990 until
March 1992, Mr. Lewis was President of Finco, Inc., a private merchant banking
firm. From 1982 through 1989, he was a partner in Gertner, Aron, Ledet & Lewis,
a private venture capital firm.

     JACK M. WEBB.  Mr. Webb, age 62, has served as an independent manager of
the Company since its inception. He had served as an independent director of
Scotia Pacific from February 1993 until the Merger. Mr. Webb is President of
Jack M. Webb & Associates, a management consulting firm formed by Mr. Webb in
1982. Prior to forming that firm, Mr. Webb served Gulf Resources & Chemical
Corp. from 1973 to 1982 in a variety of positions, including Vice President,
Government Relations & Administrative Assistant to the Chairman of the Board,
Secretary and Assistant General Counsel. Mr. Webb serves on the Board of
Directors of the Houston First Financial, the Boy Scouts of America and the
Medical Community Insurance Company.

     Charles E. Hurwitz is the Chairman of the Board and Chief Executive Officer
of MAXXAM. Mr. Hurwitz and members of his immediate family collectively own
approximately 68.8% of the aggregate voting power of MAXXAM. Sam Houston Race
Park, Ltd., a Texas limited partnership in which a wholly owned subsidiary of
MAXXAM is the general partner, together with certain other MAXXAM affiliates,
had a Sixth Amended Joint Plan of Reorganization under Chapter 11 of the United
States Bankruptcy Code confirmed on September 22, 1995 by the Bankruptcy Court
for the Southern District of Texas, Houston Division.

COMPENSATION OF THE MANAGERS AND EXECUTIVE OFFICERS OF THE COMPANY

     Managers (other than independent managers) of the Company are not
compensated by the Company for their service as managers. Each of the
independent managers receives a fee of $15,000 per year. Managers of the Company
are reimbursed for travel and other disbursements relating to their attendance
at meetings of managers (and committees thereof). The compensation arrangements
for the managers of the Company are the same as those that were in effect for
the directors of Scotia Pacific during 1997.

     The Company's executive officers are not compensated directly by the
Company for their performance of services to the Company. Certain of the
Company's executive officers are employees of Pacific Lumber and are compensated
directly by Pacific Lumber. Certain executive officers of the Company also are
employees of, and are compensated directly by, MAXXAM or KACC.

COMMITTEES

     The Company currently has no committees of its Board of Managers, and has
no current intention to establish any committees.

                                      100
<PAGE>
                              CERTAIN TRANSACTIONS

     MAXXAM, Pacific Lumber, Salmon Creek and Scotia Pacific entered into a tax
allocation agreement on March 23, 1993 which in part modified MAXXAM's existing
tax allocation agreement (collectively, the "Tax Allocation Agreements") with
Pacific Lumber and certain other subsidiaries of MAXXAM. Pursuant to the terms
of the Tax Allocation Agreements, MAXXAM pays any consolidated federal income
tax liability for its affiliated group of corporations (the "Group") within
the meaning of Section 1504 of the Internal Revenue Code of 1986, as amended
(the "Code"). Pacific Lumber is currently a member of the Group. The Company,
which is not a separate member of the Group, elected to be disregarded as a
separate taxable entity and instead is treated as a division of Pacific Lumber
solely for income tax purposes. Under the Tax Allocation Agreements, Pacific
Lumber is liable to MAXXAM for the federal consolidated income tax liability of
Pacific Lumber (including the activities of the Company reported for income tax
purposes in Pacific Lumber) and certain other subsidiaries of Pacific Lumber
(but excluding Salmon Creek) (collectively, the "PL Subgroup") computed as if
the PL Subgroup were a separate affiliated group of corporations which was never
affiliated with the Group (taking into account all limitations under the Code
and regulations applicable to the PL Subgroup). To the extent such calculation
results in a net operating loss or a net capital loss or credit which the PL
Subgroup could have carried back to a prior taxable period under the principles
of Sections 172 and 1502 of the Code, MAXXAM pays to Pacific Lumber an amount
equal to the tax refund to which the PL Subgroup would have been entitled (but
not in excess of the aggregate net amount previously paid by Pacific Lumber to
MAXXAM for the current year and the three preceding taxable years). If such
separately calculated net operating loss or net capital loss or credit of the PL
Subgroup cannot be carried back to a prior taxable year of the PL Subgroup for
which Pacific Lumber paid its consolidated tax liability to MAXXAM, the net
operating loss or net capital loss or credit becomes a loss or credit carryover
of the PL Subgroup to be used in computing the PL Subgroup's consolidated income
tax liability for future taxable years. The Company is not liable to MAXXAM for
income taxes under the Tax Allocation Agreements. Although, under Treasury
regulations, all members of the Group, including the members of the PL Subgroup,
are severally liable for the Group's federal tax liability, under the Tax
Allocation Agreements, MAXXAM indemnifies each PL Subgroup member for all
federal tax liabilities relating to taxable years during which such PL Subgroup
member is a member of the Group, except for payments required of Pacific Lumber
or Salmon Creek under the Tax Allocation Agreements. The same principles are
applied to any consolidated or combined state or local income tax returns filed
by the Group with respect to the PL Subgroup.

     The Company and Pacific Lumber entered into or amended various agreements
in connection with the transactions contemplated by the Offering. See
"Description of Certain Principal Agreements."

     Mr. Levin, a manager of the Company, is a partner of the law firm of Kramer
Levin Naftalis & Frankel LLP, which provides legal services for MAXXAM and its
affiliates, including the Company. See "Legal Matters."

                                      101
<PAGE>
                        DESCRIPTION OF THE TIMBER NOTES

     The New Notes will be issued under the Indenture, dated as of the Closing
Date, between the Company and State Street Bank and Trust Company, as trustee
(the "Trustee"). The New Notes will be issued solely in exchange for the same
Class and an equal principal amount of Old Notes. See "The Exchange Offer." As
used herein, the term "Timber Notes" shall mean the Old Notes and the New
Notes unless otherwise indicated.

     The form and terms of the New Notes are substantially identical to the form
and terms of the Old Notes, except that the New Notes (i) will be registered
under the Securities Act, (ii) will not provide for payment of Non-Registration
Premiums, which terminates upon consummation of the Exchange Offer, and (iii)
will not bear any legends restricting transfer thereof.

     Except as otherwise indicated below, the following summary applies to both
the Old Notes and the New Notes. The following summary, which describes certain
provisions of the Indenture, the Timber Notes and the Deed of Trust, does not
purport to be complete and is subject to, and is qualified in its entirety by
reference to, the Indenture, the Timber Notes and the Deed of Trust, copies or
forms of which are filed as exhibits to the Registration Statement of which this
Prospectus is a part. Certain of the terms used in this section are used
elsewhere in this Prospectus with different meaning. See "Certain Defined
Terms" (beginning on page 145) for the definition of certain terms utilized in
this section and in "Description of Certain Principal Agreements."

GENERAL

     The Timber Notes constitute obligations of the Company, and do not
constitute obligations of, and are not guaranteed by, Pacific Lumber or any
other person. The Company is a special purpose Delaware limited liability
company established to facilitate the offering of the Timber Notes, and, as of
the date of this Prospectus, has no material assets other than the Mortgaged
Property. The Timber Notes are secured by a Lien on the Mortgaged Property,
pursuant to a Deed of Trust, effective as of the Closing Date, among the
Company, as trustor, the Trustee, as beneficiary and as Collateral Agent for the
Noteholders and the Liquidity Providers, and a trustee thereunder, and will be
payable from cash flow generated by the Mortgaged Property.

     Amounts payable on the Timber Notes will be paid on January 20 and July 20
of each year (each, a "Note Payment Date"), beginning January 20, 1999. If the
date scheduled to be a Note Payment Date is not a Business Day, the next
succeeding day that is a Business Day will be the Note Payment Date, but all
calculations of interest and other items will be as of the 20th day of the
applicable month.

RATINGS OF THE TIMBER NOTES

     The Timber Notes were given the following ratings at the time of their
issuance:

                                                       RATING FOR
                                           -----------------------------------
             RATING AGENCY                 CLASS A-1    CLASS A-2    CLASS A-3
- ----------------------------------------   ---------    ---------    ---------
Moody's.................................       A1           A3          Baa2
S&P.....................................        A            A           BBB

     THE RATINGS ON THE TIMBER NOTES ADDRESS ONLY THE PAYMENT OF INTEREST WHEN
DUE AND THE PAYMENT OF ALL PRINCIPAL BY JULY 20, 2028 (THE "FINAL MATURITY
DATE") AND DO NOT ADDRESS PAYMENT OF PRINCIPAL AT ANY FASTER RATE OR THE
PAYMENT OF ANY PREMIUM OR INTEREST ON PREMIUM. A SECURITY RATING IS NOT A
RECOMMENDATION TO BUY, SELL OR HOLD SECURITIES, AND SUCH RATINGS MAY BE SUBJECT
TO REVISION OR WITHDRAWAL AT ANY TIME. ON NOVEMBER 24, 1998, MOODY'S ANNOUNCED
THAT IT HAS PLACED THE TIMBER NOTES ON REVIEW FOR POSSIBLE DOWNGRADE OF THEIR
ASSIGNED RATING. MOODY'S INDICATED THAT ITS RATING ACTION WAS PROMPTED BY THE
SUSPENSION BY THE CDF OF PACIFIC LUMBER'S 1998 TOL ON NOVEMBER 10, 1998. SEE
"BUSINESS OF THE COMPANY--LEGAL PROCEEDINGS--TIMBER HARVESTING LITIGATION."
SEE ALSO ANNEX 3 FOR A COPY OF THE MOODY'S ANNOUNCEMENT.

                                      102
<PAGE>
PRINCIPAL; INTEREST; PREMIUM

  PRINCIPAL

     For each Class of Timber Notes, the Scheduled Amortization represents the
amount of principal that the Company must pay (on a cumulative basis) on such
Class through each Note Payment Date in order to avoid the payment of Prepayment
or Deficiency Premiums to the holders of such Class. The Scheduled Maturity
Date, which is January 20, 2007 in the case of the Class A-1 Timber Notes and
January 20, 2014 in the case of the Class A-2 and Class A-3 Timber Notes, for
each Class of Timber Notes, represents the Note Payment Date on which the
Company will pay the final installment of principal on the Timber Notes of such
Class if all payments of principal are made to the holders of such Class in
accordance with the Scheduled Amortization Schedule for such Class. The Company
is not required to pay Scheduled Amortization on any Note Payment Date to the
extent that it exceeds the principal amount otherwise required to be paid on
such Note Payment Date.

     The Scheduled Amortization Schedule for the Class A-3 Timber Notes does not
include any payments of principal to the holders of such Class before the
Scheduled Maturity Date for such Class. Accordingly, the entire original
principal amount of the Class A-3 Timber Notes is scheduled to be paid in a
single payment on such Scheduled Maturity Date. In the event that the Class A-3
Timber Notes have not been paid in full by their Scheduled Maturity Date, a
"Cash Retention Event" will occur, as a result of which 75% of all Excess
Funds will be deposited in the Payment Account until all Classes of Timber Notes
are paid in full.

     For each Class of Timber Notes, the Minimum Principal Amortization
represents the minimum amount of principal which the Company must pay (on a
cumulative basis and without regard to actual harvest levels) on such Class, to
the extent of the funds on deposit in the Payment Account available therefor,
through each Note Payment Date.

     The Scheduled Amortization Schedules and the Minimum Principal Amortization
Schedules for the respective Classes of Timber Notes are set forth under
"Overview and Structure of the Transaction--Payments on the Timber
Notes--Actual Timber Note Amortization."

     The amount of principal required to be paid, in the aggregate, to the
holders of the Timber Notes on each Note Payment Date will generally be (to the
extent of cash available in the Payment Account) the Aggregate Minimum Principal
Amortization Amount for such date plus the Depletion Amortization Amount, if
any, on such Note Payment Date.

     The "Minimum Principal Amortization Amount" for any Class of Timber
Notes, as of any Note Payment Date, equals the excess, if any, of (i) the
cumulative amount of all Minimum Principal Amortization for such Class of Timber
Notes through and including such Note Payment Date over (ii) the cumulative
amount of all principal paid on such Class prior to and excluding such Note
Payment Date. The "Aggregate Minimum Principal Amortization Amount" as of any
Note Payment Date is the aggregate for all Classes of Timber Notes of the
respective Minimum Principal Amortization Amounts for such date.

     The "Depletion Amortization Amount," on any Note Payment Date, is an
amount, if any, equal to the lesser of (a) the excess, if any, of (i) the
balance in the Payment Account on such date over (ii) the sum of the Minimum
Obligations on such date or (b) the Excess Debt Obligations Amount on such date;
PROVIDED, HOWEVER, that the issuance of Additional Timber Notes may result in
modifications to the computation of the Depletion Amortization Amount.

     The "Minimum Obligations," on any Note Payment Date, is the sum of (a)
the Aggregate Minimum Principal Amortization Amount on such Note Payment Date,
(b) all accrued and unpaid interest (excluding interest on premiums) due and
payable to the holders of the Timber Notes and any Additional Timber Notes on
such Note Payment Date and (c) the aggregate amount, if any, of principal and
interest (other than any Supplemental Liquidity Provider Interest) in respect of
outstanding Advances under the Line of Credit Agreement to be paid from the
Payment Account on such Note Payment Date.

                                      103
<PAGE>
     The "Excess Debt Obligations Amount," on any Note Payment Date, is an
amount equal to the excess, if any, of (a) the sum of (i) the Adjusted Debt
Obligations on such date plus (ii) the Discounted Servicing Obligation at such
date over (b) the Total Collateral Value at such date.

     "Adjusted Debt Obligations," on any Note Payment Date, is an amount equal
to the excess, if any, of (a) the aggregate unpaid principal amount of the
outstanding Timber Notes on such date, determined before giving effect to the
payment of any amount paid in respect of the Timber Notes on such date, over (b)
the Aggregate Minimum Principal Amortization Amount at such date.

     "Discounted Servicing Obligation," on any Monthly Deposit Date or Note
Payment Date, is the amount specified as such in the Structuring Schedule in
Annex 1 opposite the monthly period preceding such date.

     "Total Collateral Value," on any date, is an amount equal to the lesser
of (a) the Deemed Collateral Value for the Monthly Calculation Date immediately
preceding such date and (b) the Structuring Collateral Value for the Monthly
Calculation Date immediately preceding such date.

     "Deemed Collateral Value," for any Monthly Calculation Date, is an amount
equal to the product (in dollars) of the Collateral Value Factor and the Deemed
Remaining Harvest Quantity for such date.

     The "Collateral Value Factor," and the Structuring Collateral Value, for
any Monthly Calculation Date, are the amounts specified as such in the
Structuring Schedule in Annex 1.

     The "Deemed Remaining Harvest Quantity," for any Monthly Calculation
Date, is an amount equal to excess, if any, of (i) 3,397,345 Mbfe (which is the
Structured Harvest Quantity) over (ii) the sum of the Actual Production and the
Deemed Production through such date.

     The "Actual Production," through any date, means the number of Mbfe of
Company Timber actually harvested and sold from July 20, 1998 through such date,
except any such Company Timber that has been included in Deemed Production for
such period.

     The "Deemed Production," through any date, means the number of Mbfe of
Company Timber deemed harvested and sold from July 20, 1998 through such date as
described under "--Deemed Production."

     The "Required Liquidity Amount," as of any date, is an amount equal to
the aggregate, for all Classes of Timber Notes outstanding, of (i) the Note Rate
(as defined on the following page) for such Class multiplied by (ii) the
principal amount of such Class then outstanding. The Required Liquidity Amount
may be modified in connection with the issuance of Additional Timber Notes.

     Unless the Timber Notes have been accelerated during the continuance of an
Event of Default (and such acceleration has not been rescinded), the Depletion
Amortization Amount, if any, payable on any Note Payment Date will be applied to
pay the outstanding principal of the Class A-1 Timber Notes, the Class A-2
Timber Notes and the Class A-3 Timber Notes, in that order.

     If, on any date (including any redemption date), the principal paid to the
holders of any Class of Timber Notes on such date exceeds the Scheduled
Amortization Amount for such Class on such date, a premium (a "Prepayment
Premium") will be payable on such date with respect to the lesser of (i) the
amount of such excess and (ii) the amount of principal paid to the holders of
such Class of Timber Notes on such date (such lesser amount, an "Excess
Payment"). If, on any Note Payment Date, the principal paid to the holders of
any Class of Timber Notes on such date is less than the Scheduled Amortization
Amount for such Class at that Note Payment Date (such deficiency, a "Payment
Deficiency"), a premium (a "Deficiency Premium") will be payable on the next
Note Payment Date with respect to such Payment Deficiency. The "Scheduled
Amortization Amount" for each Class of Timber Notes at any date equals the
excess, if any, of (i) the cumulative amount of all Scheduled Amortization for
such Class through and including such date over (ii) the cumulative amount of
all principal paid on the Timber Notes of such Class prior to such date. See
"--Premium".

                                      104
<PAGE>
     July 20, 2028 (the "Final Maturity Date") is the date by which the Rating
Agencies have rated the payment in full of the principal amount of each Class of
Timber Notes. An Event of Default will occur if the Timber Notes have not been
paid in full by the Final Maturity Date.

  INTEREST

     Interest is payable on the outstanding principal amount of each Class of
Timber Notes at the annual rate set forth for such Class on the cover page
hereof (computed on the basis of a 360-day year of twelve 30-day months) (each,
a "Note Rate") on each Note Payment Date. Interest on overdue principal and,
to the extent permitted by law, overdue interest will accrue at the applicable
Note Rate plus 2.00% per annum (the "Default Rate") and will be payable on
each Note Payment Date. Interest on any Premium payable in respect of any Class
of Timber Notes is payable at the applicable Note Rate on each Note Payment
Date. Under certain limited circumstances, interest on Premium may be payable
monthly. See "--Premium" below.

  PREMIUM

     If, on any date (including any redemption date), the principal paid to the
holders of any Class of Timber Notes on such date exceeds the Scheduled
Amortization Amount for such Class on such date, a premium (a "Prepayment
Premium") will be payable on such date with respect to the lesser of (i) the
amount of such excess and (ii) the amount of principal paid to the holders of
such Class of Timber Notes on such date (such lesser amount, an "Excess
Payment"). If, on any Note Payment Date, the principal paid to the holders of
any Class of Timber Notes on such date is less than the Scheduled Amortization
Amount for such Class at that Note Payment Date (such deficiency, a "Payment
Deficiency"), a premium (a "Deficiency Premium") will be payable on the next
Note Payment Date with respect to such Payment Deficiency. The "Scheduled
Amortization Amount" for each Class of Timber Notes at any date equals the
excess, if any, of (i) the cumulative amount of all Scheduled Amortization for
such Class through and including such date over (ii) the cumulative amount of
all principal paid on the Timber Notes of such Class prior to such date.

     The amount of the Prepayment Premium for any Class of Timber Notes payable
on any date with respect to any Excess Payment on such Class on such date (each,
a "Prepayment Premium Amount") equals the excess, if any, of (a) the sum of
(i) the present value (as defined on this page and subject to the assumption
below) at such date of such Excess Payment plus (ii) the sum of the present
values (as so defined and subject to said assumption) at such date of the
amounts of interest, computed at the applicable Note Rate, that would thereafter
have accrued with respect to such Excess Payment over (b) such Excess Payment.

     For purposes of computing the Prepayment Premium Amount in the preceding
paragraph, (1) the present values of such Excess Payment and interest thereon
shall be calculated assuming that such Excess Payment had been paid on the Note
Payment Date or Note Payment Dates on which such Excess Payment would have
otherwise been paid if a portion of the principal amount of the applicable Class
of Timber Notes that equals (but does not exceed) the Scheduled Amortization
Amount for such Class on each such Note Payment Date were paid on such Note
Payment Date, (2) "present value" shall be computed in accordance with
generally accepted financial practice based on a 360-day year of twelve 30-day
months and at a discount rate, compounded semiannually on each Note Payment
Date, equal to the Reinvestment Yield and (3) the "Reinvestment Yield" shall
be determined by reference to the most recent Federal Reserve Statistical
Release H. 15(519) (or, if such Statistical Release is no longer published, any
publicly available source of similar market data) that became publicly available
at least two, but not more than six, Business Days prior to the date on which
the Excess Payment occurs or, in the case of an optional redemption, prior to
the redemption date and shall be the sum of (A) 0.50% per annum plus (B) the
most recent weekly average yield on actively traded U.S. Treasury securities
adjusted to a constant maturity equal to the then remaining weighted average
life (computed as described in the following paragraph) of such Excess Payment.
For purposes of clause (1) of the preceding sentence, the Scheduled Amortization
Amount for the applicable Class of Timber Notes on any Note Payment Date or Note
Payment Dates shall be calculated

                                      105
<PAGE>
assuming that, after the date on which the payment of the Excess Payment occurs,
no payments of principal (other than those assumed to be made in clause (1) of
the preceding sentence) will be made to the holders of such Class of Timber
Notes. If the weighted average life of the Excess Payment (so computed) is not
equal to the constant maturity of a U.S. Treasury security for which a weekly
average yield is given, the Reinvestment Yield shall be obtained by linear
interpolation (calculated to the nearest one-twelfth of a year) from the weekly
average yields of U.S. Treasury securities for which such yields are given,
except that if the weighted average life of the Excess Payment (so computed) is
less than one year, the weekly average yield in actively traded U.S. Treasury
securities adjusted to a constant maturity of one year shall be used.

     For the purpose of clause (3)(B) of the preceding paragraph, "weighted
average life" shall mean the number of years (calculated to the nearest
one-twelfth year) obtained by dividing (a) the sum of the products obtained by
multiplying, for each date on which an Excess Payment (or portion thereof) would
have been paid if such Excess Payment had been paid in accordance with the
Scheduled Amortization Schedule for the applicable Class of Timber Notes, (i)
the number of years (calculated to the nearest one-twelfth year) which will
elapse between the date on which such Excess Payment is made and the date on
which such Excess Payment (or portion thereof) would have been paid if such
Excess Payment had been paid in accordance with the Scheduled Amortization
Schedule for the applicable Class of Timber Notes by (ii) the Excess Payment (or
portion thereof) which would have been paid if such Excess Payment had been paid
in accordance with the Scheduled Amortization Schedule for such Class by (b) the
Excess Payment on which the Prepayment Premium Amount is computed.

     The Deficiency Premium payable on any Note Payment Date with respect to a
Payment Deficiency on the previous Note Payment Date (the "Deficiency Premium
Amount") equals an amount of interest (computed on the basis of a 360-day year
of twelve 30-day months) on the Payment Deficiency, for the period from and
including the previous Note Payment Date to but excluding such Note Payment
Date, at a rate per annum equal to 1.50%.

     Upon the occurrence of a Registration Default, a Non-Registration Premium
equal to an amount of interest (computed on the basis of a 360-day year of
twelve 30-day months) at a rate of 0.50% per annum on the outstanding principal
amount of the Timber Notes with respect to which a Registration Default is
continuing will accrue until such Registration Default is cured.
Non-Registration Premiums, if any, will be payable on each Note Payment Date.

     If any portion of the principal amount of any Class of Timber Notes remains
unpaid after the Final Maturity Date, for the purpose of payments of Deficiency
Premiums and Non-Registration Premiums and interest thereon to the holders of
such Class of Timber Notes, the last day of each month that occurs after the
Final Maturity Date shall be deemed to constitute a Note Payment Date.

     Premiums and interest on Premiums are payable on a Note Payment Date solely
out of funds available after payments of interest (including interest on any
past due principal and interest), Minimum Principal Amortization Amounts and
Depletion Amortization Amounts to the holders of the Timber Notes and after any
required payments to or for the benefit of the Liquidity Providers (other than
any Additional Liquidity Fees or Supplemental Liquidity Provider Interest) or,
if applicable, deposit to the Liquidity Account on such Note Payment Date. In
addition, neither the Line of Credit Agreement nor any funds in the Liquidity
Account are available for payment of Premiums or interest on Premiums to the
holders of the Timber Notes. Accordingly, payments of Premiums and interest on
Premiums are effectively subordinated to payments of the foregoing amounts, and
the ratings of the Timber Notes do not apply to the payment of Premiums or
interest on Premiums. See "--Accounts; Payments on the Timber Notes--Note
Payment Dates."

OPTIONAL REDEMPTION AND OPTIONAL PREPAYMENT

     The Timber Notes of any Class may be redeemed at the option of the Company,
in whole but not in part, on any date, on at least 15 days (or 30 days if
legally required by The Depository Trust Company) but not more than 60 days
notice, provided that no Timber Notes of a Class having an earlier Scheduled
Maturity Date (or, in the case of redemption of the Class A-3 Timber Notes, no
Timber Notes) remain outstanding following such redemption. The redemption price
for any Class of Timber Notes will equal the

                                      106
<PAGE>
sum, for such Class, of (i) all unpaid principal amounts of such Class of Timber
Notes, (ii) any accrued and unpaid Deficiency Premiums, Non-Registration
Premiums and/or Prepayment Premiums on such Class of Timber Notes, (iii) all
accrued and unpaid interest (including any default interest and any interest on
Premiums) on such Class of Timber Notes and (iv) a Prepayment Premium on any
Excess Payment resulting from the redemption, computed as described under
"--Principal; Interest; Premium--Premium."

     The Company also has the right, at its option, to cause the Timber Notes to
be prepaid, in whole or in part, on any Note Payment Date by making additional
deposits to the Payment Account from funds not otherwise subject to the Lien of
the Deed of Trust, by using funds then on deposit in the Prefunding Account or
by using funds that could then be released to the Company free of the Lien of
the Deed of Trust. Any such prepayments will be made, first, to the holders of
the Class A-1 Timber Notes, second, to the holders of the Class A-2 Timber Notes
and, third, to the holders of the Class A-3 Timber Notes. See "--Accounts;
Payment on the Timber Notes--Note Payment Dates." To the extent that any such
additional deposit causes an Excess Payment to be made on any Class of Timber
Notes, a Prepayment Premium will be payable in respect of such Excess Payment.
See "--Principal; Interest; Premium--Premium."

ACCOUNTS; PAYMENT ON THE TIMBER NOTES

     Except for DE MINIMIS Receipts, all payments received by the Company in
connection with the harvesting, severing, cutting or sale of Company Timber and
all other cash proceeds received by the Company of or from the Mortgaged
Property (including, without limitation, insurance proceeds, condemnation
awards, proceeds from sales of Company Timber, including Pay-as-You-Harvest
Sales, Lump Sum Sales and Unallocated Payments, whether pursuant to the New
Master Purchase Agreement or otherwise, proceeds from the sales of Company Owned
Timberlands or Company Timber Rights, and proceeds in respect of any Agreement
Not to Cut, but excluding proceeds of any title insurance) shall be deposited in
the Collection Account, maintained with the Trustee, subject to a Lien for the
benefit of the holders of the Timber Notes and any Additional Timber Notes and
the Liquidity Providers. "DE MINIMIS Receipts" means payments received by the
Company in an aggregate amount not greater than $50,000 at any one time that
would otherwise be required to be deposited in the Collection Account and which
the Company has deposited into another bank account. Under the Indenture, the
Company must forward all DE MINIMIS Receipts to the Collection Account at least
monthly.

     In addition, the Trustee shall maintain, subject to a Lien for the benefit
of holders of the Timber Notes, any Additional Timber Notes and the Liquidity
Providers, (i) in the event of a Termination Advance under the Line of Credit
Agreement, a Liquidity Account into which will be deposited the amount of the
Termination Advance (and which thereafter (until a replacement Line of Credit
Agreement, if any, has been provided) will be maintained, to the extent of
available funds, in an amount equal to the Required Liquidity Amount) to provide
liquidity for the Timber Notes and, if so provided in connection with the
issuance of any Additional Timber Notes, such Additional Timber Notes and (ii)
an account, into which funds will be transferred on each Monthly Deposit Date,
for disbursement on each Note Payment Date (the "Payment Account"). The
indenture will also require that the Company maintain the Expense Reserve for
the payment of certain capital and operating expenses.

  MONTHLY DEPOSIT DATES

     The New Master Purchase Agreement provides that the purchase price for all
logs sold by the Company in a calendar month will be deposited into the
Collection Account by 11:00 a.m. New York City time on the 20th day of the
following month (each, a "Monthly Deposit Date"). If the 20th day of the month
is not a Business Day, the next succeeding Business Day will be the Monthly
Deposit Date, but all calculations as of the Monthly Deposit Date (other than
those under the Line of Credit Agreement) will be as of the 20th day of the
applicable month. The Indenture provides that, as of 11:00 a.m. (New York City
time) on each Monthly Deposit Date, the Collateral Agent will make the following
deposits in and withdrawals from the Accounts, in the following order of
priority:

          FIRST, any amount necessary to cause the balance in the Expense
     Reserve to equal the greater of (I) the sum of (a) all accrued and unpaid
     Yield Taxes attributable to Company Timber which was cut,

                                      107
<PAGE>
     harvested, severed or sold during the month to which such Monthly Deposit
     Date relates and all prior Monthly Periods and (b) an amount equal to all
     expenses of a nature permitted to be paid from the Expense Reserve
     (including capital expenditures, personnel costs, the Services Fee and
     other amounts payable under the New Services Agreement) known or estimated
     by the Company to be payable prior to the next Monthly Deposit Date and
     (II) $1.1 million will, to the extent of the balance in the Collection
     Account, be withdrawn from the Collection Account and deposited in the
     Expense Reserve;

          SECOND, all unpaid Trustee's Expenses, Collateral Agent Expenses and
     Liquidity Providers' Expenses incurred during or prior to the Monthly
     Period to which such Monthly Deposit Date relates will, to the extent of
     the balance in the Collection Account not theretofore withdrawn, be
     withdrawn by the Collateral Agent from the Collection Account and, at the
     direction of the Company, be paid to the Trustee, the Collateral Agent or
     the Liquidity Providers, as the case may be, or, if the Company shall have
     previously paid such expenses, such amounts will be withdrawn by the
     Collateral Agent from the Collection Account and disbursed at the direction
     of the Company to reimburse the Company for such expenses;

          THIRD, if there has not been a Termination Advance under a Line of
     Credit Agreement or there has been a Termination Advance under a Line of
     Credit Agreement that has been replaced in accordance with the terms of the
     Indenture, an amount equal to all accrued and unpaid interest (other than
     any Supplemental Liquidity Provider Interest) on, plus the outstanding
     principal amount of, any outstanding Advances (other than Advances made on,
     or within three Business Days preceding, such Monthly Deposit Date) under
     the Line of Credit Agreement will, to the extent of the balance in the
     Collection Account not theretofore withdrawn, be withdrawn by the
     Collateral Agent from the Collection Account and disbursed to the Liquidity
     Providers in payment, first, of such accrued and unpaid interest and,
     second, of such outstanding principal amount;

          FOURTH, the balance of funds in the Liquidity Account (if any) in
     excess of the Required Liquidity Amount as of such Monthly Deposit Date
     will be withdrawn by the Collateral Agent from the Liquidity Account and
     deposited in the Collection Account and will be included together with
     other funds to be withdrawn from the Collection Account on such Monthly
     Deposit Date;

          FIFTH, an amount equal to (a) the product of (i) the Targeted Monthly
     Deposit Amount for such Monthly Deposit Date and (ii) the Reinvestment
     Factor for such Monthly Deposit Date less (b), if such Monthly Deposit Date
     is neither a Note Payment Date nor the first Monthly Deposit Date following
     a Note Payment Date, the Premium Provision Refundable Amount for such
     Monthly Deposit Date will, to the extent of the balance in the Collection
     Account not theretofore withdrawn, be withdrawn by the Collateral Agent
     from the Collection Account and deposited in the Payment Account;

          SIXTH, if there has been a Termination Advance under a Line of Credit
     Agreement that has not been replaced in accordance with the terms of the
     Indenture, an amount equal to the excess of (a) the sum of (i) all accrued
     and unpaid interest on all outstanding Advances (other than any
     Supplemental Liquidity Provider Interest) under the Line of Credit
     Agreement as of such Monthly Deposit Date and (ii) the product obtained by
     multiplying the Line of Credit Amortization Amount, if any, for the next
     Note Payment Date, by a fraction, the numerator of which is the number of
     months from the immediately preceding Note Payment Date and the denominator
     of which is six, over (b) the amount, if any, of all amounts deposited
     pursuant to this clause Sixth in the Payment Account after the immediately
     preceding Note Payment Date (or, if the first Note Payment Date has not yet
     occurred, after the Closing Date) will, to the extent of the balance in the
     Collection Account not theretofore withdrawn, be withdrawn by the
     Collateral Agent from the Collection Account and deposited in the Payment
     Account;

          SEVENTH, if there has been a Termination Advance under a Line of
     Credit Agreement that has not been replaced in accordance with the terms of
     the Indenture, any amount necessary to cause the balance in the Liquidity
     Account to equal the Required Liquidity Amount as of such Monthly Deposit
     Date will, to the extent of the balance in the Collection Account not
     theretofore withdrawn, be

                                      108
<PAGE>
     withdrawn by the Collateral Agent from the Collection Account and deposited
     in the Liquidity Account;

          EIGHTH, an amount equal to the Premium Provision for such Monthly
     Deposit Date will, to the extent of the balance in the Collection Account
     not theretofore withdrawn, be withdrawn by the Collateral Agent from the
     Collection Account and deposited in the Payment Account;

          NINTH, if (a) the aggregate expenses of a nature permitted to be paid
     from the Expense Reserve known or estimated by the Company to be payable
     through any date within the following six months exceeds (b) the sum of (i)
     the amount in the Expense Reserve and (ii) the amounts that the Company
     estimates will become available to the Company through such date for the
     payment of the expenses referred to in the preceding clause (a), an amount
     equal to the amount of such excess will, to the extent of the balance in
     the Collection Account not theretofore withdrawn, be withdrawn from the
     Collection Account and deposited in the Expense Reserve; and

          TENTH, all funds in the Collection Account as of such Monthly Deposit
     Date, after giving effect to all deposits and withdrawals pursuant to the
     preceding clauses "FIRST" through "NINTH," inclusive, on such Monthly
     Deposit Date (collectively, "Excess Funds"), will be paid by the
     Collateral Agent, first, to the payment of any unpaid Additional Liquidity
     Provider Fees incurred during or prior to the Monthly Period to which such
     Monthly Deposit Date relates and to the payment of any accrued and unpaid
     Supplemental Liquidity Provider Interest as of such Monthly Deposit Date
     and, second, to or as directed by the Company, free and clear of the Lien
     of the Deed of Trust.

     Notwithstanding the preceding clause "TENTH," the Indenture provides that
(i) if an Event of Default consisting of a payment default, the bankruptcy or
insolvency of the Company, or certain other Events of Default relating to, among
other things, the collateral, title thereto and the preservation of the Lien of
the Deed of Trust thereon has occurred and is continuing on such Monthly Deposit
Date and such Event of Default has, or, with the passage of time, would have, a
Material Adverse Effect, all Excess Funds will be deposited in the Payment
Account on such Monthly Deposit Date or (ii) if (A) the Timber Notes have been
accelerated and such acceleration shall not have rescinded as provided in the
Indenture or (B) an Event of Default described in clauses (6) through (10) or in
clause (12) under the caption "Events of Default; Remedies" shall have
occurred and be continuing (these being Events of Default which would not
authorize the Trustee to accelerate the Timber Notes unless the Majority Holders
so elect), and the Trustee, within the previous 60 days, has commenced a consent
solicitation for an election by the Majority Holders to accelerate the Timber
Notes or any Additional Timber Notes by reason of such Event of Default (either
of the events described in clause (i) or (ii), a "Trapping Event"), all Excess
Funds shall be deposited in the Payment Account on such Monthly Deposit Date.

     In addition, the Indenture provides that if the Class A-3 Timber Notes are
not paid in full by their Scheduled Maturity Date, a Cash Retention Event will
occur, as a result of which 75% of the Excess Funds (up to the amount necessary
to pay in full any Timber Notes remaining outstanding) shall be retained and
deposited in the Payment Account and the remainder will be applied as set forth
in "TENTH" above.

     Further, notwithstanding the foregoing order of priority, in the event that
a Line of Credit Acceleration has occurred or an Acceleration Event shall have
occurred and be continuing, all interest, principal and other amounts (other
than Additional Liquidity Provider Fees and Supplemental Liquidity Provider
Interest) then owing by the Company under the Line of Credit Agreement shall be
paid on each Monthly Deposit Date, immediately after payment of amounts in
clauses "FIRST" and "SECOND" above, and no amounts shall be deposited in the
Payment Account until such interest, principal and other amounts have been paid
in full.

     The Indenture provides that the "Targeted Monthly Deposit
Amount"(referred to in the preceding clause "FIFTH") for any Monthly Deposit
Date is an amount equal to the excess of (a) the sum of (i) the Debt Obligations
as of such Monthly Deposit Date plus (ii) the Discounted Servicing Obligation as
of such Monthly Deposit Date over (b) the sum of (i) the Total Collateral Value
as of such Monthly Deposit Date plus (ii) all amounts then on deposit in the
Payment Account, including interest earned thereon as of such Monthly Deposit
Date (before giving effect to any deposits made in the Payment Account, or to
any

                                      109
<PAGE>
transactions described under the caption "--Note Payment Date" below, on such
Monthly Deposit Date but after deducting the amount of any deposits made
pursuant to clauses "SIXTH" and "EIGHTH" after the immediately preceding
Note Payment Date or, if the first Note Payment Date has not yet occurred, after
the Closing Date); PROVIDED that in no event shall the Targeted Monthly Deposit
Amount be less than the excess (if any) of (x) the amount of accrued and unpaid
interest on the principal of the outstanding Timber Notes on such Monthly
Deposit Date over (y) the balance in the Payment Account on such Monthly Deposit
Date (before giving effect to any deposits made in the Payment Account, or to
any transactions described under the caption "--Note Payment Date" below, on
such Monthly Deposit Date but after deducting the amount of any deposits made
pursuant to clauses "SIXTH" and "EIGHTH" after the immediately preceding
Note Payment Date or, if the first Note Payment Date has not yet occurred, after
the Closing Date).

     The "Reinvestment Factor" is defined on page 157 and is intended to
increase the amount of the deposit in the Payment Account pursuant to the
preceding clause "SIXTH" to reflect the difference between an assumed rate of
return on the Payment Account and the Note Rate.

     The Indenture defines "Debt Obligations," as of any date (in each case
determined before giving effect to any payment made on such date), as the sum of
(a) the outstanding principal balance of the Timber Notes as of such date plus
(b) interest accrued and unpaid on the Timber Notes to such date, including any
interest on unpaid interest, computed on the basis of a 360-day year of twelve
30-day months, plus (c) any Premium accrued and unpaid on the Timber Notes and
any interest accrued and unpaid thereon. For the purpose of calculating the
Targeted Monthly Deposit Amount, the Total Collateral Value and Discounted
Servicing Obligation are computed, on a monthly basis for the relevant Monthly
Deposit Date, in substantially the same manner as such items are determined
semiannually for each Note Payment Date. See "--Principal; Interest;
Premium--Principal" above.

     The Indenture provides that the "Premium Provision" (referred to in the
preceding clause "EIGHTH"), for any Monthly Deposit Date, is an amount equal
to that described in either paragraph (a) or (b) below:

          (a) if such Monthly Deposit Date is a Note Payment Date, the Premium
     Provision will equal the amount, if any, of the Prepayment Premium that
     will become payable on such Monthly Deposit Date by virtue of the payments
     or prepayments of principal on the Timber Notes being made on such Note
     Payment Date, less the amount, if any, of all amounts of Premium Provision
     deposits made in the Payment Account since the immediately preceding Note
     Payment Date and the interest earned on such deposits to such Monthly
     Deposit Date; and

          (b) if such Monthly Deposit Date is not a Note Payment Date, the
     Premium Provision will equal an amount equal to the present value at such
     Monthly Deposit Date (discounted from the immediately succeeding Note
     Payment Date at the Collection Account Rate, compounded monthly) of the
     excess, if any, of (i) the amount, if any, of the Prepayment Premium that
     would become payable on the Timber Notes on such Monthly Deposit Date if
     such Monthly Deposit Date were a Note Payment Date and the Scheduled
     Amortization for each Class of Timber Notes with respect to such Monthly
     Deposit Date were the amount obtained by multiplying the Scheduled
     Amortization for such Class of Timber Notes with respect to the immediately
     succeeding Note Payment Date by a fraction, the numerator of which is the
     number of months from the immediately preceding Note Payment Date to such
     Monthly Deposit Date and the denominator of which is six over (ii) the
     amount, if any, of all amounts of Premium Provision deposited in the
     Payment Account after the immediately preceding Note Payment Date and the
     interest earned on such deposits to such Monthly Deposit Date.

     The Indenture defines "Premium Provision Refundable Amount" for any
Monthly Deposit Date (except any Monthly Deposit Date immediately following a
Monthly Deposit Date that is a Note Payment Date) as the amount, if any, by
which the Premium Provision for the immediately preceding Monthly Deposit Date
exceeded the Premium Provision for such Monthly Deposit Date. The "Premium
Provision Refundable Amount" for any Monthly Deposit Date immediately following
a Monthly Deposit Date that is a Note Payment Date shall be zero.

                                      110
<PAGE>
     The Indenture defines the "Collection Account Rate" for any date as a
rate per annum equal to the rate per annum (determined as of a date not more
than three Business Days prior to such date) for the offering to leading banks
in the London interbank market of Dollar deposits having a term of 30 days and
in an amount comparable to the amount to which such rate is applied.

  NOTE PAYMENT DATES

     The Indenture provides that, by 1:00 p.m. New York City time on each Note
Payment Date (after giving effect to any deposits on such date from the
Liquidity Account to the Collection Account and from the Collection Account to
the Liquidity Account), the Collateral Agent will deposit the following amounts
in the Payment Account in the following order of priority:

          FIRST, unless a Line of Credit Acceleration has occurred or an
     Acceleration Event exists, from a borrowing under the Line of Credit
     Agreement or from the Liquidity Account, any amounts available under the
     Line of Credit Agreement or on deposit in the Liquidity Account, up to an
     amount equal to the excess, if any, of (i) the amount required to pay
     accrued and unpaid interest (excluding interest on premiums) on the Timber
     Notes and, if so provided in connection with the issuance of any Additional
     Timber Notes, such Additional Timber Notes on such Note Payment Date over
     (ii) the amount available in the Payment Account to be paid to the holders
     of Timber Notes and such Additional Timber Notes pursuant to clause
     "FIRST" below (after giving effect to any transfer on such date pursuant
     to clauses "FIFTH," "SIXTH," and "EIGHTH" (and the two paragraphs
     following clause "TENTH") under "--Monthly Deposit Dates"); and

          SECOND, from any other funds available to the Company, any amounts
     that the Company, at its option, elects to deposit in the Payment Account
     to pay or prepay any amounts on the Timber Notes.

     The Indenture provides that, by 1:00 p.m. (New York City time) on each Note
Payment Date, from amounts on deposit in the Payment Account on such date
(including transfers from the Collection Account on such Note Payment Date,
interest earned on the Payment Account and the transfers described in the
preceding paragraph), the Collateral Agent will make the following transfers in
the following order of priority:

          FIRST, from amounts on deposit in the Payment Account (exclusive of
     amounts borrowed under the Line of Credit Agreement or withdrawn from the
     Liquidity Account pursuant to clause "FIRST" of the preceding paragraph
     for the payment of interest on such Note Payment Date), to the Holders of
     the Timber Notes and any Additional Timber Notes, an amount equal to all
     interest accrued and unpaid on the Timber Notes and any Additional Timber
     Notes as of such date, computed on the basis of a 360-day year of twelve
     30-day months (including interest on past due principal and interest, but
     not including interest on premium), and, if there has been a Termination
     Advance under a Line of Credit Agreement that has not been replaced in
     accordance with the terms of the Indenture, to the Liquidity Providers, an
     amount equal to all accrued and unpaid interest (other than any
     Supplemental Liquidity Provider Interest) on all outstanding Advances under
     the Line of Credit Agreement, as of such date, PROVIDED, that, if the
     amount on deposit in the Payment Account (exclusive of amounts borrowed
     under the Line of Credit Agreement or withdrawn from the Liquidity Account
     pursuant to clause "FIRST" of the preceding paragraph for the payment of
     interest on such Note Payment Date) is insufficient to make such payment in
     full on all Classes of Timber Notes and any Additional Timber Notes and to
     the Liquidity Providers, such payments shall be made on each Class of
     Timber Notes and any Additional Timber Notes and to the Liquidity Providers
     PRO RATA in proportion to the interest (other than Supplemental Liquidity
     Provider Interest) due on each such Class and to the Liquidity Providers;

          SECOND, to the Holders of the Timber Notes and, if so provided in
     connection with the issuance of any Additional Timber Notes, such
     Additional Timber Notes, the amount borrowed under the Line of Credit
     Agreement or withdrawn from the Liquidity Account pursuant to clause
     "FIRST" of the preceding paragraph for the payment of interest on such
     Note Payment Date in payment of accrued and unpaid interest as of such date
     (including interest on past due principal and interest, but not including
     interest on premium) on the Timber Notes and such Additional Timber Notes,
     to the extent that the

                                      111
<PAGE>
     payments to such Holders pursuant to the immediately preceding clause
     "FIRST" are insufficient to make payment in full of such accrued and
     unpaid interest, provided that, if the amount on deposit in the Payment
     Account is insufficient to make such payments in full on all Classes of
     Timber Notes and Additional Timber Notes, such payments shall be made on
     each Class of Timber Notes and Additional Timber Notes PRO RATA in
     proportion to the amounts payable to each such Class pursuant to this
     clause SECOND;

          THIRD, if there has been a Termination Advance under a Line of Credit
     Agreement that has not been replaced in accordance with the terms of the
     Indenture, to the Liquidity Account, to the extent, if any, necessary to
     cause the amount on deposit in the Liquidity Account to equal the Required
     Liquidity Amount;

          FOURTH, to the Holders of each Class of Timber Notes, an amount equal
     to any Minimum Principal Amortization Amount due on such Class of Timber
     Notes as of such date, provided that, if the amount on deposit in the
     Payment Account is insufficient to make such payments in full on all
     Classes of Timber Notes, such payments shall be made, first, on the Class
     A-1 Timber Notes, second, on the Class A-2 Timber Notes, and, third, on the
     Class A-3 Timber Notes;

          FIFTH, if there has been a Termination Advance under a Line of Credit
     Agreement that has not been replaced in accordance with the terms of the
     Indenture, to the Liquidity Providers, an amount equal to the Line of
     Credit Amortization Amount (as defined on page 153), if any, due as of such
     Note Payment Date;

          SIXTH, to the Holders of the Timber Notes, an amount equal to any
     Depletion Amortization Amount due as of such Note Payment Date;

          SEVENTH, to the Holders of each Class of Timber Notes, an amount equal
     to any interest on Premium then due and owing on such Class of Timber
     Notes, provided that, if the amount on deposit in the Payment Account is
     insufficient to make such payments in full on all Classes of Timber Notes,
     such payments shall be made on each Class of Timber Notes PRO RATA in
     proportion to the interest on Premium due on each such Class;

          EIGHTH, to the Holders of each Class of Timber Notes, an amount equal
     to any Premium then due and owing on such Class of Timber Notes, provided
     that, if the amount on deposit in the Payment Account is insufficient to
     make such payments in full on all Classes of Timber Notes, such payments
     shall be made PRO RATA in proportion to the Premium then due on each such
     Class;

          NINTH, if a Trapping Event or a Cash Retention Event shall have
     occurred and be continuing, or to the extent directed by the Company, or to
     the extent of amounts otherwise deposited to the Payment Account pursuant
     to certain provisions of the Indenture (including any net proceeds of title
     insurance as described under "--Title Insurance" and any amount deposited
     in the Payment Account from the Prefunding Account as described under
     "--Prefunding"), to the Holders of the Timber Notes, to prepay principal
     of, and any Prepayment Premium on, the Timber Notes; and

          TENTH, unless a Trapping Event or a Cash Retention Event shall have
     occurred and be continuing, to the Company, free and clear of the Lien of
     the Deed of Trust.

     The Indenture provides that principal payments payable pursuant to clauses
"SIXTH" and "NINTH" of the preceding paragraph shall be paid, first, to the
holders of the Class A-1 Timber Notes until the Class A-1 Timber Notes have been
paid in full, second, to the holders of the Class A-2 Timber Notes until the
Class A-2 Timber Notes have been paid in full and, third, to the holders of the
Class A-3 Timber Notes. In addition, the Indenture provides that if, on any Note
Payment Date, there are insufficient funds in the Payment Account to pay to the
holders of any Class of Timber Notes all amounts pursuant to clauses "FIRST,"
"SECOND," "FOURTH," "SIXTH," "SEVENTH," "EIGHTH" or "NINTH" of the
preceding paragraph, any partial payment on such Class with respect to any such
clause shall be made to the Holders of such Class PRO RATA in proportion to the
unpaid principal amount of the outstanding Timber Notes of such Class (or, in
the case of Non-Registration Premiums, pro rata in proportion to the unpaid
principal amount of the

                                      112
<PAGE>
outstanding Timber Notes of such Class with respect to which a Registration
Default is continuing) held by such Holders on such date.

     Notwithstanding the foregoing order of priority, in the event that a Line
of Credit Acceleration has occurred or an Acceleration Event shall have occurred
and be continuing, all interest, principal and other amounts (other than
Additional Liquidity Provider Fees and Supplemental Liquidity Provider Interest)
then owing under the Line of Credit Agreement shall be paid in full on each Note
Payment Date from the Payment Account before any other amounts are paid from the
Payment Account.

DEEMED PRODUCTION

     The Indenture provides that upon receipt by the Company of (i) any proceeds
in respect of any Lump Sum Sale, (ii) any proceeds in respect of any sale of
Company Owned Timberlands or Company Timber Rights, (iii) any payments in
respect of any condemnation or taking for public use under the power of eminent
domain of any of the Mortgaged Property (including any recovery in the Takings
Litigation), (iv) any insurance proceeds in respect of any damage to or loss or
diminution in value of or income from any of the Mortgaged Property, (v) any
proceeds of any Agreement Not to Cut or (vi) any Up Front Payment in respect of
a Pay-As-You-Harvest Sale (an "Unallocated Payment"), the Company shall
recognize Deemed Production in the month in which such amount is received (or,
if received prior to the Monthly Deposit Date or prior to 11:00 A.M. New York
City time on the Monthly Deposit Date, in the next preceding month). In the case
of the preceding clauses (i) to (iv) (other than a recovery in the Takings
Litigation), the amount of Deemed Production shall equal the number of Mbfe of
Company Timber (or Company Timber located on Company Owned Timberlands or on the
Company Timber Rights Property that is subject to the Company Timber Rights, as
applicable) sold, condemned, taken, damaged or destroyed. In the case of a
recovery in the Takings Litigation, Deemed Production shall be a number of Mbfe
of Company Timber equal to the amount of such recovery divided by the then
applicable SBE price per Mbf of old growth redwood, size quality code 2, for
tractor logging. In the case of clause (v), Deemed Production shall equal the
number of Mbfe of Company Timber to which such Agreement Not to Cut relates. In
the case of the preceding clause (vi), Deemed Production shall equal the number
of Mbfe of Company Timber to which such Pay-As-You-Harvest Sale relates,
multiplied by the percentage that such Up Front Payment represents of the entire
contract.

     In addition, Deemed Production may occur upon the consummation of certain
transactions as described under "--Substitute Collateral" below.

     The occurrence of any event resulting in Deemed Production will cause a
relative decrease in the Deemed Collateral Value, and thus (unless the
Structuring Collateral Value is less than the Deemed Collateral Value for the
relevant month) a relative decrease in the Total Collateral Value, for the
relevant month. A relative decrease in the Total Collateral Value will result in
a relative increase in the Targeted Monthly Deposit Amount for the relevant
Monthly Deposit Date, and a relative increase in the Depletion Amortization
Amount for the relevant Note Payment Date. Such events, however, may also
increase Excess Funds released to the Company on the relevant Monthly Deposit
Date.

EXPENSE RESERVE

     The Indenture provides that the Expense Reserve will be funded in an
initial amount of $1.1 million, and thereafter funded on each Monthly Deposit
Date as described under "--Accounts; Payment on the Timber Notes--Monthly
Deposit Dates." The Indenture further provides that the Company may cause the
Collateral Agent to withdraw from the Expense Reserve (to the extent of amounts
then on deposit in the Expense Reserve), at any time or from time to time (so
long as the Timber Notes shall not have been accelerated upon a bankruptcy or
insolvency of the Company), amounts required to pay (i) capital costs or
expenses, including the Services Fee and other amounts payable pursuant to the
New Services Agreement, with respect to the Mortgaged Property, (ii) Taxes,
(iii) Personnel Costs and (iv) other reasonable and necessary expenses related
to the business operations of the Company or as contemplated by the Operative
Documents. Notwithstanding the foregoing, the Indenture provides that no
releases from the Expense Reserve may be effected at any time when (x) the
Timber Notes have been accelerated for any reason other

                                      113
<PAGE>
than bankruptcy or insolvency pursuant to the terms of the Indenture, (y) such
acceleration has not been rescinded pursuant to the terms of the Indenture and
(z) there shall be in effect a written notice delivered by the Trustee to the
Company, or by the Holders of a majority of outstanding principal amount of the
Timber Notes and any Additional Timber Notes to the Company and the Trustee,
stating that releases from the Expense Reserve are prohibited.

LINE OF CREDIT

     On the Closing Date, the Company entered into a Line of Credit Agreement
(as defined on page 152) in order to provide liquidity for the payment of
interest on the Timber Notes. Each Liquidity Provider (as defined on page 153)
under the Line of Credit Agreement must have a rating (the "Required Liquidity
Provider Rating") on its short-term unsecured debt obligations of not less than
"P-1" by Moody's and "A-1" by S&P or, if S&P and Moody's have not rated such
Liquidity Provider's short-term unsecured debt obligations, a rating on its
long-term unsecured debt obligations of not less than "Aa2" by Moody's and not
less than "AA" by S&P. The Trustee is a third party beneficiary of the Line of
Credit Agreement for the benefit of the holders of the Timber Notes. The initial
Line of Credit Agreement is the Bank of America Credit Agreement (as defined on
page 145) with Bank of America National Trust and Savings Association ("Bank of
America"). Bank of America has assigned its obligations under the Line of
Credit Agreement in respect of approximately 80% of the Commitments (as
hereinafter defined on this page) to four additional financial institutions. The
aggregate maximum principal amount of the Advances (as defined on page 145) that
the Liquidity Providers are required to make under the Bank of America Credit
Agreement (the "Commitments") is approximately $63.5 million, which is equal
to one year's interest at the applicable Note Rates on the initial aggregate
principal balance of each Class of Timber Notes. The amount of the Commitments
will be reduced with reductions in the Required Liquidity Amount (as defined on
page 159).

     If the funds in the Payment Account on any Note Payment Date are
insufficient or are expected to be insufficient (the amount of such
insufficiency being referred to as a "Funding Deficiency") to pay the interest
on the Timber Notes required to be paid on such Note Payment Date (other than
interest on premiums), the Company will deliver in advance of such Note Payment
Date a notice of borrowing under the Line of Credit Agreement for an Advance (an
"Interest Advance") to be made on such Note Payment Date in an amount (the
"Deficiency Amount") equal to the lesser of (i) the amount then available
under the Line of Credit Agreement and (ii) the Funding Deficiency. If the
relevant Note Payment Trustee Certificate required to be delivered by the
Company to the Trustee prior to each Note Payment Date indicates that a Funding
Deficiency exists and the Company has not timely delivered a notice of borrowing
under the Line of Credit Agreement, or if for any other reason there exists a
Funding Deficiency on any Note Payment Date, the Trustee will deliver a notice
of borrowing under the Line of Credit Agreement in the Deficiency Amount. If so
provided in connection with the issuance of Additional Timber Notes, the
Indenture would permit the borrowing of Interest Advances to pay interest (other
than interest on premiums) under such Additional Timber Notes. Under the terms
of the Bank of America Credit Agreement, however, Additional Timber Notes may
not be issued without the consent of the Liquidity Providers.

     The initial Scheduled Termination Date (as defined on page 159) of the Bank
of America Credit Agreement is 364 days from and including the Closing Date. No
earlier than the 120th day and no later than the 90th day prior to the Scheduled
Termination Date of the Line of Credit Agreement, the Company will request that
the Liquidity Providers extend the Scheduled Termination Date for a period not
less than 364 days (unless previously a Line of Credit Acceleration (as defined
on page 152) has occurred or a Termination Advance (as defined on page 115) has
been made). If the Trustee has not received a copy of such a request from the
Company within such time period, the Trustee will make a request for extension.
Unless all of the Liquidity Providers (including any replacement Liquidity
Provider satisfying the Liquidity Provider Rating Condition) have agreed to
extend the Scheduled Termination Date prior to 10 days before the Scheduled
Termination Date, the Company, or if the Company has not done so, the Trustee,
will deliver a notice of borrowing under the Line of Credit Agreement for an
Advance (a "Non-Renewal Advance") in an amount equal to the entire amount then
available under the Line of Credit Agreement. The proceeds of

                                      114
<PAGE>
any Non-Renewal Advance will be deposited in the Liquidity Account. Amounts on
deposit in the Liquidity Account will generally be used as a substitute for
Interest Advances under the Line of Credit Agreement.

     If any Liquidity Provider has been downgraded such that it ceases to have
the Required Liquidity Provider Rating and no replacement Liquidity Provider
with the Required Liquidity Provider Rating has assumed the Commitment of such
downgraded Liquidity Provider within 30 days of such downgrade, the Company, or,
if the Company does not do so, the Trustee, will deliver a notice of borrowing
under the Line of Credit Agreement for an Advance (a "Downgrade Advance") in
an amount equal to the entire amount then available under the Line of Credit
Agreement. The proceeds of any Downgrade Advance will be deposited in the
Liquidity Account.

     A Non-Renewal Advance or a Downgrade Advance is referred to as a
"Termination Advance." This term also includes any Interest Advance
outstanding on the date a Non-Renewal Advance or Downgrade Advance is made, and
any such Interest Advance will thereafter become payable under the Line of
Credit Agreement on the same terms as such Non-Renewal Advance or Downgrade
Advance. Upon the making of a Termination Advance, the obligations of the
Liquidity Providers to make Interest Advances will terminate.

     Upon delivery of a notice of borrowing, each Liquidity Provider will be
separately required to fund its pro rata share of the requested Advance up to
the amount of its then available Commitment. Under the Bank of America Credit
Agreement, if any Liquidity Provider defaults on its obligation to make an
Interest Advance, the other Liquidity Providers would be obligated to fund the
share of the defaulting Liquidity Provider up to the respective amounts of their
then available Commitments.

     Interest (other than Supplemental Liquidity Provider Interest (as defined
on page 160)) and principal on Interest Advances under the Line of Credit
Agreement will be paid monthly on each Monthly Deposit Date prior to making any
deposits into the Payment Account. If a Termination Advance is made, neither an
Acceleration Event (as defined on page 145) nor a Triggering Event (as defined
below) exists and a Line of Credit Acceleration has not occurred, (x) interest
on the Termination Advance (other than Supplemental Liquidity Provider Interest)
will be payable on each Note Payment Date, PARI PASSU with interest payments on
the Timber Notes and any Additional Timber Notes, (y) principal payments on the
Termination Advance will be payable on Note Payment Dates as provided under the
Line of Credit Agreement, and (z) such principal payments will, to the extent of
funds available therefor in the Payment Account, be paid after payment of the
Aggregate Minimum Principal Amortization Amount, if any, and prior to payment of
the Depletion Amortization Amount, if any, on the Timber Notes on such Note
Payment Dates. Under the Bank of America Credit Agreement, the principal of a
Termination Advance will be payable in semi-annual installments on 12 Note
Payment Dates commencing on the first Note Payment Date that occurs 27 months or
more after such Termination Advance is made. Such payments will be based upon a
level payment amortization schedule, calculated as if a specified interest rate
determined shortly prior to the commencement of such principal payments remained
constant over the repayment period. (The amount of such principal payment due on
any Note Payment Date is referred to as a "Line of Credit Amortization
Amount".) See "--Accounts; Payment on the Timber Notes--Monthly Deposit
Dates" and "--Note Payment Dates."

     At any time that a Triggering Event (as defined on page 161) exists, the
Liquidity Providers may elect to terminate their obligations to make Advances
(if not previously terminated as a result of the making of a Termination
Advance) or, if a Termination Advance is outstanding, elect to require that
interest (other than Supplemental Liquidity Provider Interest) and principal on
such Advance be paid on each Monthly Deposit Date and Note Payment Date before
any amounts are deposited in the Payment Account or any payments are made to the
holders of the Timber Notes. In addition, the obligation of the Liquidity
Providers to make Advances will be suspended at any time that an Acceleration
Event or a Triggering Event has occurred and is continuing. Under the Bank of
America Credit Agreement, a Triggering Event will be deemed to exist if (1) the
Timber Notes are accelerated during the continuance of an Event of Default
described in clause (3) under the caption "Events of Default; Remedies" (an
"Interest Payment Event of Default") and such acceleration has not been
rescinded, or (2) the Timber Notes are accelerated by reason of any other Event
of

                                      115
<PAGE>
Default, such acceleration has remained in effect for 90 days and such
acceleration has not been rescinded, or (3) an Interest Payment Event of Default
exists for a period of six months plus 10 Business Days or longer (excluding any
such default that would not have existed or that would have been cured had a
Liquidity Provider not defaulted in its obligations under the Line of Credit
Agreement), or (4) a default exists in payment of interest on any Interest
Advance (other than any Supplemental Liquidity Provider Interest) for a period
of one month plus 10 Business Days or longer during which there exists an
Interest Payment Event of Default (excluding any such default that would not
have existed or that would have been cured had a Liquidity Provider not
defaulted in its obligations under the Line of Credit Agreement), or (5) the
principal of the Timber Notes is not repaid in full prior to the Final Maturity
Date, or (6) the Company becomes Bankrupt or Insolvent (as defined on page 146).

     Under the Bank of America Credit Agreement, a commitment fee of 0.625% per
annum is payable on the unutilized portion of the Commitments. Outstanding
Advances under the Bank of America Credit Agreement will bear interest at the
Base Rate (as defined) or at a one month or six month LIBOR rate plus 0.75% at
any time that Advances have not been continually outstanding for more than six
months. At any time that Advances have been continually outstanding for more
than six months, the interest rate will be the Base Rate plus 0.50% per annum or
a one month or six month LIBOR rate plus 1.50% per annum. Interest rates will
increase by (x) 2% per annum if an Acceleration Event or a Triggering Event
exists or if a Line of Credit Acceleration has occurred and (y) by an additional
0.75% per annum in the event that a Termination Advance has not been repaid
following the 12 semi-annual Note Payment Dates for such repayment described
above.

     The Company may not consent to any amendment to the Line of Credit
Agreement, unless (i) such amendment has been approved by a resolution of the
Board of Managers, including all Independent Managers and either (A) such
amendment is to (1) cure any ambiguity, omission, defect or inconsistency, (2)
add to the covenants of the other parties thereto for the benefit of the
Company, the holders of the Timber Notes or the Trustee, (3) surrender any right
of the other parties thereto, (4) modify the obligations of the other parties
thereto among such other parties, (5) provide for the assignment to, and
assumption by, Liquidity Providers having the Required Liquidity Provider Rating
of the rights and obligations of one or more Liquidity Providers, (6) extend the
Scheduled Termination Date of the Line of Credit Agreement, and/or (7) modify
the fees or the interest rates payable by the Company under the Line of Credit
Agreement; provided that no such amendment may adversely affect in any material
respect the interests of the holders of the Timber Notes (it being understood
that no amendment referred to in the preceding clauses (5), (6) and (7) will be
deemed to have such adverse effect) or (B) such amendment has received Rating
Agency Confirmation. If any amendment referred to in clause (7) of the preceding
sentence increases the commitment fee, agent's fee or any similar fee, or the
interest rates, under the Line of Credit Agreement, above those payable under
the Bank of America Credit Agreement as in effect on the Closing Date, the
Additional Liquidity Provider Fees and/or Supplemental Liquidity Provider
Interest will be payable monthly on each Monthly Deposit Date, after all
required transfers to the Payment Account and the Expense Reserve, out of funds
that would otherwise be released to the Company free of the Lien of the Deed of
Trust.

     The Company may at any time arrange for a replacement Line of Credit
Agreement to replace the then existing Line of Credit Agreement. No such
replacement Line of Credit Agreement will become effective, however, unless each
of the following conditions has been satisfied: (i) such replacement Line of
Credit Agreement has received Rating Agency Confirmation; (ii) the terms of such
replacement Line of Credit Agreement are not inconsistent with the relevant
provisions of the Indenture; (iii) all monetary obligations then owing under the
Line of Credit Agreement being replaced have been paid (which payment shall be
made first from any available funds in the Liquidity Account) and the
Commitments thereunder have been terminated; (iv) the amount available under the
replacement Line of Credit Agreement is not less than the Required Liquidity
Amount; and (v) an Officer's Certificate shall have been delivered to the
Trustee stating that each of the foregoing conditions has been satisfied.

                                      116
<PAGE>
DESCRIPTION OF MORTGAGED PROPERTY

     The Old Notes and the obligations of the Company under the Line of Credit
are, and the New Notes will be, secured by a Lien on the Company Owned
Timberlands, the Company Timber Rights, the Company Timber and any Additional
Timber Properties. The Old Notes and the obligations of the Company under the
Line of Credit Agreement are, and the New Notes will be, also secured by (i) an
assignment of the rights of the Company under the New Master Purchase Agreement,
the New Services Agreement, the New Additional Services Agreement and certain
other contracts, (ii) a Lien on all amounts on deposit in the Collection
Account, the Payment Account, any Liquidity Account, the Expense Reserve and the
Prefunding Account (collectively, the "Accounts") and (iii) a Lien on certain
other assets, including certain data processing hardware and software (subject
to certain rights of concurrent use with Pacific Lumber) utilized in the
preparation of Timber Harvesting Plans.

     Reference is made to the definition of "Mortgaged Property" under
"--Certain Definitions" for a more detailed description of the Mortgaged
Property.

TITLE INSURANCE

     The holders of the Old Notes and the Liquidity Providers have, and the
holders of the New Notes will have, the benefit of an ALTA lenders' policy of
title insurance in favor of the Trustee, in an amount not less than the
aggregate principal balance of the Timber Notes plus the aggregate Commitments
under the Line of Credit Agreement. The policy will be subject to certain
exceptions, including an exception for matters which would be disclosed by a
survey (which will not be obtained). The Company has no reason to believe that
the exceptions to the title policy will reflect matters which could have a
material adverse effect upon the value of the Mortgaged Property or the
operations of the Company.

     The Indenture provides that all proceeds of the title insurance policy
received by the Trustee or the Collateral Agent shall be held in Trust by the
Collateral Agent subject to the Lien of the Deed of Trust and shall be invested
in Eligible Investments until distributed as provided in the Indenture. The
Indenture also provides that on the Note Payment Date next succeeding the
receipt of any such proceeds, after deducting any expenses of the Trustee and
the Collateral Agent therefrom, the Collateral Agent shall deposit such proceeds
into the Payment Account and apply all such amounts as described under
"--Accounts; Payment on the Timber Notes--Note Payment Dates" above.

POSSESSION AND USE OF COLLATERAL

     Unless a Trapping Event shall have occurred and be continuing, the Company
shall have the right to remain in possession and retain exclusive control of the
Mortgaged Property (other than proceeds from the Mortgaged Property deposited
with the Trustee for deposit into the Accounts or as otherwise provided in the
Indenture) and to operate the Mortgaged Property (subject to the provisions of
the Operative Documents).

COLLATERAL RELEASE PROVISIONS

     The Indenture provides that the Company has the right, at any time and from
time to time, to (i) sell or otherwise dispose of any of the Company Owned
Timberlands or Company Timber Rights or (ii) enter into any Lump Sum Sale only
upon compliance with the requirements and conditions of the Indenture. The
Indenture requires that the Trustee instruct the Collateral Agent (A) in the
case of clause (i), to release the relevant Company Owned Timberlands or Company
Timber Rights from the Lien of the Deed of Trust or (B) in the case of clause
(ii), to release the relevant Company Timber from the Lien of the Deed of Trust
or grant the proposed purchaser harvesting rights to the relevant Company Timber
prior to the Lien of the Deed of Trust, upon receipt by the Trustee and the
Collateral Agent of a Release Notice (as defined on page 119) requesting such
release and describing the property to be so released. Each Release Notice must
be accompanied by each of the following items (unless such item is by its terms
required to be provided simultaneously with such release):

                                      117
<PAGE>
          (a) If the fair value of the Company Owned Timberlands, Company Timber
     Rights or Company Timber, as the case may be, to be released, exceeds
     $2,500,000, a Board Resolution requesting such release and authorizing an
     application to the Trustee and Collateral Agent therefor;

          (b) An Officer's Certificate, dated not more than 30 days prior to the
     date of the application for such release stating substantially as follows:

             (i) that, in the opinion of the signer, the security afforded by
        the Deed of Trust will not be impaired by such release in contravention
        of the provisions of the Indenture or the Deed of Trust;

             (ii) that the Company will dispose of the Company Owned
        Timberlands, Company Timber Rights or Company Timber, as the case may
        be, so to be released, for a consideration representing, in the opinion
        of the signer, not less than its fair value, and that either (A) in the
        case of a Lump Sum Sale, that such consideration consists solely of cash
        or (B) in the case of a sale of Company Owned Timberlands or Company
        Timber Rights other than as described in clause (C), that such
        consideration consists solely of cash, or (C) in the case of a sale of
        Company Owned Timberlands or Company Timber Rights, if such
        consideration does not consist solely of cash, that (x) the non-cash
        portion of such consideration consists of one or more promissory note(s)
        or other instruments representing the deferred portion of such sales
        price which do not, in the aggregate, exceed the Maximum Non-Cash
        Consideration Amount (as defined on page 120) and (y) attached to such
        Release Notice is a schedule which sets forth the basis for computation
        of the Maximum Non-Cash Consideration Amount which schedule, to the best
        knowledge of such signer, represents a true, complete and accurate
        computation of such amount and (z) the non-cash portion of such
        consideration shall be subjected to the Lien of the Deed of Trust
        concurrently with any such release;

             (iii) that (A) no Event of Default has occurred and is continuing
        and (B) in the case of a sale of Company Owned Timberlands or Company
        Timber Rights, if such consideration does not consist solely of cash,
        that no event or condition exists which, with the giving of notice or
        passage of time, or both, would constitute a Trapping Event as of the
        next succeeding Monthly Deposit Date;

             (iv) the fair value, in the opinion of the signer, of the Company
        Owned Timberlands, Company Timber Rights or Company Timber, as the case
        may be, to be released at the date of such application for release and,
        in the case of a sale of Company Owned Timberlands or Company Timber
        Rights, if the consideration does not consist solely of cash, the fair
        value of the non-cash portion of such consideration;

             (v) if such release relates to Company Owned Timberlands, that the
        remaining Company Owned Timberlands have sufficient access to other
        portions of the Company Owned Timberlands, public or private roads and
        other transportation structures for the continued use of such remaining
        Company Owned Timberlands in substantially the manner carried on by the
        Company prior to such release;

             (vi) if the fair value of the property to be released is to be in
        excess of the greater of (A) 5% of the then-remaining aggregate
        principal balance of all outstanding Timber Notes and any outstanding
        Additional Timber Notes or (B) $45 million multiplied by the Lumber PPI
        Inflation Factor applicable on the date of such Officer's Certificate,
        (I) that Rating Agency Confirmation has been obtained or (II) that (x)
        such sale is made at a price no less than the Collateral Release Price
        (as defined on page 146) and (y) the amount on deposit in the Payment
        Account on the next succeeding Note Payment Date (or, if the date of
        such release is a Note Payment Date, on such Note Payment Date) will, in
        the opinion of the signer (based on such assumptions as the signer
        considers to be reasonable in the circumstances), be sufficient to pay
        all Premiums expected to be payable on such Note Payment Date; and

             (vii) that all conditions precedent and other requirements in the
        Indenture and the Deed of Trust relating to the release of the Company
        Owned Timberlands, Company Timber Rights or

                                      118
<PAGE>
        Company Timber, as the case may be, in question have been complied with
        (or, with respect to conditions that cannot be satisfied until the time
        of such release, that such conditions will be satisfied at the time of
        such release, and specifying the same);

          (c) If (i) the fair value of the Company Owned Timberlands, Company
     Timber Rights or Company Timber, as the case may be, to be released exceeds
     $25,000 and 1% of the aggregate principal balance of the Timber Notes and
     any Additional Timber Notes or (ii) the fair value of the Company Owned
     Timberlands, Company Timber Rights or Company Timber, as the case may be,
     to be released, together with the fair value of all Company Owned
     Timberlands, Company Timber Rights and Company Timber theretofore released
     in such calendar year, exceeds 10% of the aggregate principal balance of
     the Timber Notes and any Additional Timber Notes, a certificate of an
     independent appraiser, stating:

             (1) the fair value, in the opinion of the signer, of the Company
        Owned Timberlands, Company Timber Rights or Company Timber, as the case
        may be, to be released at the date of such application for release and,
        in the case of the sale of Company Owned Timberlands or Company Timber
        Rights, if such consideration does not consist solely of cash, the fair
        value of the non-cash portion of such consideration; and

             (2) that, in the opinion of the signer, the security afforded by
        the Deed of Trust will not be impaired by such release in contravention
        of the terms of the Deed of Trust or the Indenture.

          (d) Simultaneously with such release, all cash proceeds from the
     Company Owned Timberlands, Company Timber Rights or Company Timber, as the
     case may be, shall have been deposited into the Collection Account and, in
     the case of the sale of Company Owned Timberlands or Company Timber Rights,
     if such consideration does not consist solely of cash, (i) the non-cash
     portion of such consideration consists of one or more promissory note(s) or
     other instruments representing the deferred portion of such sales price
     which do not, in the aggregate, exceed the Maximum Non-Cash Consideration
     Amount and (ii) all action necessary to grant to the Trustee a first
     priority perfected security interest in the non-cash portion of such
     consideration shall have been taken;

          (e) Simultaneously with such release, an opinion of counsel,
     substantially to the effect that all conditions precedent and other
     requirements in the Indenture and the Deed of Trust relating to the release
     of such Company Owned Timberlands, Company Timber Rights or Company Timber,
     as the case may be, have been complied with;

          (f) If such release relates to Company Owned Timberlands or Company
     Timber Rights, and the Company Owned Timberlands or Company Timber Rights
     to be released are less than all of the Company Owned Timberlands and
     Company Timber Rights, simultaneously with such release evidence that a
     title insurance company shall have committed to issue an endorsement to the
     mortgagee's title insurance policy relating to the remaining Company Owned
     Timberlands and Company Timber Rights confirming that after such release
     such mortgagee's title insurance policy insures against any loss that may
     be sustained by the Trustee or the Collateral Agent by reason of any loss
     of priority of the Lien of the Deed of Trust on the remaining Company Owned
     Timberlands and Company Timber Rights occasioned by the release of the
     Company Owned Timberlands or Company Timber Rights being released; and

          (g) If required by the preceding paragraph (b)(vi), a copy of the
     Rating Agency Confirmation.

     The Indenture provides that, in connection with any such release, the
Company will execute, deliver and record or file and obtain such instruments as
the Collateral Agent and the Trustee may reasonably require.

     The Indenture provides that the Company must exercise its rights under the
collateral release provision by delivery to the Collateral Agent and the Trustee
of a notice (each, a "Release Notice") which describes with particularity the
items of property proposed to be covered by the release and is accompanied by a
form of the instruments proposed to give effect to the release, in form for
execution by the Collateral Agent and/or the trustee under the Deed of Trust.

                                      119
<PAGE>
     The Indenture provides that if the non-cash portion of any consideration
received for the release of Company Owned Timberlands or Company Timber Rights
consists of any real property, such release shall be governed by the covenants
described under "--Substitute Collateral" and not by the foregoing covenant.

     The Indenture defines "Lump Sum Sale" as any agreement or arrangement for
the sale of Company Timber pursuant to which the Company receives full cash
payment in advance for the purchase price of a specified quantity of Company
Timber (or Company Timber covered by one or more Timber Harvesting Plans or
contained on one or more parcels of land), and is required to provide,
subsequent to the date of payment, the quantity of Company Timber provided
therein (or covered by such Timber Harvesting Plans or contained on such
parcels). As sales of logs to Pacific Lumber pursuant to the New Master Purchase
Agreement will be made on a "pay-as-you-harvest" basis, a Lump Sum Sale could
occur only with respect to Company Timber not subject to a log purchase
agreement, if the New Master Purchase Agreement were terminated or if the
transactions were specifically permitted under the New Master Purchase
Agreement. See "Description of Certain Principal Agreements--New Master
Purchase Agreement."

     The Indenture defines "Maximum Non-Cash Consideration Amount", as of the
date of any proposed release, as an amount equal to the amount of Excess Funds
which would be available for payment to or as directed by the Company pursuant
to clause "TENTH" under the caption "--Accounts; Payments on the Timber
Notes--Monthly Deposit Dates" above, on the next succeeding Monthly Deposit
Date, based upon the following assumptions: (i) all notes proposed to be
received in connection with the sale of Company Owned Timberlands or Company
Timber Rights were to be received in the form of cash, (ii) no proceeds from any
Company Owned Timberlands or Company Timber Rights (pursuant to sales under the
New Master Purchase Agreement or otherwise) were received during the period from
the date of the release (the "Release Date") through and including the next
succeeding Monthly Deposit Date (except for the proceeds of sales pursuant to
the New Master Purchase Agreement made prior to the Release Date in the Monthly
Period to which such next succeeding Monthly Deposit Date relates), (iii) except
for Deemed Production attributable to such sale of Company Owned Timberlands or
Company Timber Rights, there was no Actual Production or Deemed Production
during the period, if any, from and including the Release Date through the end
of the Monthly Period to which such next succeeding Monthly Deposit Date
relates, (iv) the balances in the Collection Account, the Liquidity Account, if
any, plus any amount available under the Line of Credit Agreement and the
Expense Reserve shall equal the respective balances (and amount so available) as
of such Release Date (giving effect to the transactions on such date and to
payments under the New Master Purchase Agreement to be made on such next
succeeding Monthly Deposit Date in respect of sales made prior to the Release
Date) and (v) all transfers to and from the Collection Account as described in
clauses "FIRST" through "NINTH" under the caption "--Accounts; Payments on
the Timber Notes--Monthly Deposit Dates" above, except to the extent provided
in the preceding clauses (ii), (iii) and (iv), will be computed in the same
manner as such items would be computed on the next succeeding Monthly Deposit
Date. Generally, the Indenture permits notes received from sales of Company
Owned Timberlands or Company Timber Rights during a given month to be released
from the Lien of the Deed of Trust and distributed to Pacific Lumber on the next
Monthly Deposit Date if a like amount of cash could be released on such Monthly
Deposit Date (assuming such sales were for cash); otherwise, Pacific Lumber is
required to purchase the note (or portion thereof which cannot be released).

SALE OF PACIFIC LUMBER TIMBER RIGHTS PROPERTY

     The timber subject to the Pacific Lumber Timber Rights is not part of the
Mortgaged Property, was not pledged under the Deed of Trust, and the proceeds
thereof are not available for payment of the Timber Notes. Accordingly, all
sales of Pacific Lumber Timber may be made without the need for any action under
the Indenture. However, for administrative convenience, Pacific Lumber Timber
Rights Property will be held of record by the Company, and such real property
will (subject to the Pacific Lumber Timber Rights) initially constitute a part
of the Mortgaged Property subject to the Lien of the Deed of Trust.
Notwithstanding the foregoing, upon release of the Pacific Lumber Timber Rights
Property from the Lien of the Deed of

                                      120
<PAGE>
Trust, all of the proceeds thereof will be payable to the Company free and clear
of the Lien of the Deed of Trust, and none of such proceeds will be available
for the payment of the Timber Notes.

     Accordingly, the Indenture provides that the Company may, at any time or
from time to time, sell or otherwise dispose of any Pacific Lumber Timber Rights
Property, and the relevant Pacific Lumber Timber Rights Property shall be
released from the Lien of the Deed of Trust if the Trustee and the Collateral
Agent shall have received a Pacific Lumber Timber Rights Property Release Notice
requesting such release and describing the property to be so released, together
with:

          (a) An Officer's Certificate, dated not more than 30 days prior to the
     date of the application for such release stating substantially as follows:

             (i) that the remaining Company Owned Timberlands have sufficient
        access to other portions of the Company Owned Timberlands, public or
        private roads and other transportation structures for the continued use
        of such remaining Company Owned Timberlands in substantially the manner
        carried on by the Company prior to such release;

             (ii) that the Company Owned Timberlands for which the release is
        sought consist solely of Pacific Lumber Timber Rights Property (or, if
        such Company Owned Timberlands consists partially of Pacific Lumber
        Timber Rights Property, that the conditions described under
        "--Collateral Release Provisions" or "--Substitute Collateral" with
        respect to the portion of such Company Owned Timberlands which is not
        Pacific Lumber Timber Rights Property have been satisfied) (or, with
        respect to conditions that cannot be satisfied until the time of such
        release, that such conditions will be satisfied at the time of such
        release, and specifying the same); and

             (iii) that all conditions precedent and other requirements provided
        for in the Indenture and the Deed of Trust relating to the release of
        such Pacific Lumber Timber Rights Property have been complied with (or,
        with respect to conditions that cannot be satisfied until the time of
        such release, that such conditions will be satisfied at the time of such
        release, and specifying the same).

          (b) Simultaneously with such release, evidence that a title insurance
     company shall have committed to issue an endorsement to the mortgagee's
     title insurance policy relating to the remaining Company Owned Timberlands
     and Company Timber Rights confirming that after such release such
     mortgagee's title insurance policy insures against any loss that may be
     sustained by the Trustee or the Collateral Agent by reason of any loss of
     priority of the Lien of the Deed of Trust on the remaining Company Owned
     Timberlands and Company Timber Rights occasioned by the release of the
     Company Owned Timberlands being released.

SUBSTITUTE COLLATERAL

     The Indenture provides that the Company has the right, at any time and from
time to time, to obtain the release of Company Owned Timberlands (or timber
rights thereon) or Company Timber Rights from the Lien of the Deed of Trust upon
the addition of additional timber property (the "Substitute Timber Property")
to the Mortgaged Property and compliance with the requirements and conditions of
the Indenture, and the Indenture requires that the Trustee instruct the
Collateral Agent to release the same from the Lien of the Deed of Trust upon
receipt by the Trustee and the Collateral Agent of a Release and Substitution
Notice (as defined on page 123) requesting such release and describing the
property to be released and the Substitute Timber Property, which Release and
Substitution Notice shall be accompanied by the following items (unless such
item is by its terms required to be provided simultaneously with such release):

          (a) If the fair value of the Company Owned Timberlands (or timber
     rights thereon) or Company Timber Rights, as the case may be, to be
     released, as set forth in an Officer's Certificate, exceeds $2,500,000, a
     Board Resolution requesting such release and substitution and authorizing
     an application to the Trustee and the Collateral Agent therefor;

          (b) An Officer's Certificate, dated not more than 30 days prior to the
     date of the application for such release and substitution stating
     substantially as follows:

                                      121
<PAGE>
             (i) that, in the opinion of the signer, after giving effect to the
        release and substitution, the security afforded by the Deed of Trust
        will not be impaired by such release and substitution in contravention
        of the provisions of this Indenture or the Deed of Trust;

             (ii) that no Event of Default has occurred and is continuing;

             (iii) the fair value, in the opinion of the signer, of the Company
        Owned Timberlands (or timber rights thereon) or Company Timber Rights to
        be released at the date of such application for release;

             (iv) the fair value, in the opinion of the signer, of the
        Substitute Timber Property to be subjected to the Lien of the Deed of
        Trust;

             (v) that the consideration to be received by the Company consists
        solely of Substitute Timber Property, or a combination of cash and
        Substitute Timber Property.

             (vi) that the remaining Company Owned Timberlands (after giving
        effect to the addition of the Substitute Timber Property) have
        sufficient access to other Company Owned Timberlands, public or private
        roads and other transportation structures for the continued use of such
        remaining Company Owned Timberlands in substantially the manner carried
        on by the Company prior to such release;

             (vii) if the fair value of the property to be released is to be in
        excess of the greater of (A) 5% of the then-remaining aggregate
        principal balance of all outstanding Timber Notes and any outstanding
        Additional Timber Notes or (B) $45 million multiplied by the Lumber PPI
        Inflation Factor applicable on the date of such Officer's Certificate,
        that Rating Agency Confirmation has been obtained;

             (viii) that the signer knows of no reason why a Timber Harvesting
        Plan with respect to the Substitute Timber Property should not be
        available on terms not materially more onerous than would have been the
        case with respect to the released property;

             (ix) that all conditions precedent and other requirements provided
        for in the Indenture and the Deed of Trust relating to the release of
        the Company Owned Timberlands (or timber rights thereon) or Company
        Timber Rights and substitution of the Substitute Timber Property in
        question have been complied with (or, with respect to conditions that
        cannot be satisfied until the time of such release and substitution,
        that such conditions will be satisfied at the time of such release and
        substitution, and specifying the same); and

             (x) in the event that any of the Substitute Timber Property
        consists of timber rights, that such timber rights consist of the
        ownership of, and (subject to compliance with applicable law) the right,
        in perpetuity or until at least December 31, 2048, to harvest, all trees
        and timber (including standing timber) now located or hereafter growing
        in the soil of the timberlands which are subject to such timber rights.

          (c) If (i) the fair value of the Company Owned Timberlands (or timber
     rights thereon) or Company Timber Rights to be released exceeds $25,000 and
     1% of the aggregate principal balance of the Timber Notes and any
     Additional Timber Notes or (ii) the fair value of the Company Owned
     Timberlands (or timber rights thereon) or Company Timber Rights to be
     released, together with the fair value of all Company Owned Timberlands (or
     timber rights thereon), Company Timber Rights and Company Timber
     theretofore released in such calendar year, exceeds 10% of the aggregate
     principal balance of the Timber Notes and any Additional Timber Notes, a
     certificate of an independent appraiser, stating:

             (1) the fair value, in the opinion of the signer, of (x) the
        Company Owned Timberlands (or timber rights thereon) or Company Timber
        Rights to be released and (y) the Substitute Timber Property to be
        substituted, in each case at the date of such application for release;
        and

                                      122
<PAGE>
             (2) that, in the opinion of the signer, the security afforded by
        the Deed of Trust will not be impaired by such release and substitution
        in contravention of the terms of the Deed of Trust or this Indenture.

          (d) The then fair value of the Substitute Timber Property, together
     with any cash consideration received, shall be at least equal to the then
     fair value of the Company Owned Timberlands (or timber rights thereon) or
     Company Timber Rights to be released as evidenced by the certificate
     delivered pursuant to clause (b) above and/or (c) above.

          (e) Simultaneously with any release and substitution, all actions
     necessary to grant to the Collateral Agent a first priority perfected Lien
     on the Substitute Timber Property (subject only to Permitted Encumbrances)
     shall have been taken, and if any cash consideration is received, all such
     cash shall be deposited into the Collection Account.

          (f) Simultaneously with such release an opinion of counsel,
     substantially to the effect that all conditions precedent and other
     requirements in the Indenture and the Deed of Trust relating to the release
     of, and substitution for, such Company Owned Timberlands (or timber rights
     thereon) or Company Timber Rights have been complied with.

          (g) Simultaneously with such release, evidence that a title company
     shall have committed to issue an endorsement to the mortgagee's title
     insurance policy relating to the remaining Company Owned Timberlands and
     Company Timber Rights confirming that after such release such mortgagee's
     title insurance policy insures against any loss that may be sustained by
     the Trustee or the Collateral Agent by reason of any loss of priority of
     the Lien of the Deed of Trust on the remaining Company Owned Timberlands
     and Company Timber Rights occasioned by the release of the Company Owned
     Timberlands or Company Timber Rights being released, and further insuring,
     by endorsement to the existing mortgagee's title insurance policy or by
     issuance of a new mortgagee's title insurance policy in an amount equal to
     the lesser of (i) the fair value of the Substitute Timber Property or (ii)
     the then outstanding principal balance of the Timber Notes and any
     Additional Timber Notes, plus the amount of the then existing Commitments
     under the Line of Credit Agreement, that the Lien of the Deed of Trust is a
     first priority perfected lien upon the Substitute Timber Property, subject
     only to Permitted Encumbrances, and that the Substitute Timber Property is
     in compliance with the California Subdivision Map Act.

          (h) If required by the preceding paragraph (b)(vii), a copy of the
     Rating Agency Confirmation.

     The Indenture provides that, in connection with any such release, the
Company will execute, deliver and record or file and obtain such instruments as
the Collateral Agent and the Trustee may reasonably require including, without
limitation, an amendment to the Deed of Trust subjecting the Substitute Timber
Property to the Lien thereof.

     The Indenture provides that the Company must exercise its rights under the
release and substitution provision by delivery to the Collateral Agent and the
Trustee of a notice (each, a "Release and Substitution Notice"), which
describes with particularity the items of property proposed to be covered by the
release and proposed to be substituted for such released property and is
accompanied by a form of the instruments proposed to give effect to the release
and substitution, in form for execution by each of the Collateral Agent and the
Trustee. For purposes of this provision, timber rights on Company Owned
Timberlands means the ownership of, and (subject to compliance with applicable
law) the right in perpetuity (or for a period of time) to harvest, all or a
portion of the trees and timber, including standing timber and crops, now
located or hereafter growing in the soil of the Company Owned Timberlands which
are subject to such timber rights.

     In addition to the foregoing requirements, the Indenture provides that no
release and substitution of Company Owned Timberlands (or timber rights thereon)
or Company Timber Rights will be permitted pursuant to the preceding covenant,
unless:

          (i) the aggregate fair value of all Company Owned Timberlands (or
     timber rights thereon) and Company Timber Rights released or to be released
     in accordance with the preceding covenant at any

                                      123
<PAGE>
     time during the term of the Timber Notes would not exceed $90 million
     multiplied by the Lumber PPI Inflation Factor then applicable (unless
     Rating Agency Confirmation shall have been obtained);

          (ii) the types of timber contained in the Substitute Timber Property
     are of the same types as contained on the Company Owned Timberlands (or
     timber rights thereon) or Company Timber Rights to be released or are
     otherwise included on the Structuring Schedule; and

          (iii) either (A) the number of Mbfe of timber on the Substitute Timber
     Property being acquired (as indicated in an Officer's Certificate) is at
     least equal to the number of Mbfe of Company Timber on the Company Owned
     Timberlands (or in respect of the timber rights thereon), or subject to the
     Company Timber Rights, being released (as indicated in an Officer's
     Certificate) (or, if Company Owned Timberlands (or timber rights thereon)
     or Company Timber Rights are being released in exchange for Substitute
     Timber Property and cash, the number of Mbfe of timber on the Substitute
     Timber Property being acquired (as indicated in an Officer's Certificate)
     is at least equal to the number of Mbfe of Company Timber on the Company
     Owned Timberlands (or in respect of the timber rights thereon), or subject
     to the Company Timber Rights, being released (as indicated in an Officer's
     Certificate) multiplied by a fraction, the numerator of which is the fair
     value of the Substitute Timber Property to be acquired and the denominator
     of which is the sum of the fair value of the Substitute Timber Property to
     be acquired and the cash to be received) or (B) the Company elects (in an
     Officer's Certificate) to recognize Deemed Production in respect of a
     number of Mbfe of Company Timber equal to the excess, if any, of the number
     of Mbfe of Company Timber on the Company Owned Timberlands (or in respect
     of the timber rights thereon), or subject to the Company Timber Rights,
     being released (or, if Company Owned Timberlands (or timber rights thereon)
     or Company Timber Rights are being released in exchange for Substitute
     Timber Property and cash, equal to the excess, if any, of the number of
     Mbfe of Company Timber on the Company Owned Timberlands (or in respect of
     the timber rights thereon), or subject to the Company Timber Rights, being
     released multiplied by a fraction, the numerator of which is the fair value
     of the Substitute Timber Property to be acquired and the denominator of
     which is the sum of the fair value of the Substitute Timber Property to be
     acquired and the cash to be received) over the number of Mbfe of timber on
     the Substitute Timber Property being acquired or (C) the value of the
     Company Owned Timberlands (or timber rights thereon) or Company Timber
     Rights being released is less than $100,000 multiplied by the Lumber PPI
     Inflation Factor then applicable.

     The Indenture provides that for the purpose of determining whether a
certificate of an independent appraiser is required pursuant to the preceding
clause (c), or clause (c) under the caption "--Collateral Release Provisions,"
the fair value of Company Owned Timberlands, Company Timber Rights and Company
Timber released in any calendar year shall include all Lump Sum Sales and sales
of Company Owned Timberlands and Company Timber Rights pursuant to the covenant
described under "--Collateral Release Provisions" and all releases and
substitutions of Company Owned Timberlands and Company Timber Rights described
under this caption, but shall exclude all Pacific Lumber Timber Rights Property
released pursuant to the covenant described under "--Sale of Pacific Lumber
Timber Rights Property" and all sales of Company Timber without release as
described under "--Disposition of Collateral Without Release."

DISPOSITION OF COLLATERAL WITHOUT RELEASE

     Notwithstanding the provisions described under "--Collateral Release
Provisions" and "--Substitute Collateral" above, the Company shall have the
right, without any release or consent of the Trustee or the Collateral Agent:

          (a) to sell Company Timber pursuant to Pay-as-you-Harvest Sales in the
     manner and to the extent contemplated by the Indenture and the Deed of
     Trust (including, without limitation, pursuant to the New Master Purchase
     Agreement);

          (b) to sell or exchange portions of the Company Owned Timberlands or
     Company Timber Rights; provided that (i) the aggregate Mbfe of Company
     Timber on Company Owned Timberlands, or subject

                                      124
<PAGE>
     to Company Timber Rights, sold pursuant to this clause (b) shall not exceed
     2,000 Mbfe and (ii) all sales of Company Owned Timberlands or Company
     Timber Rights pursuant to this clause (b) shall be for money which shall
     be, forthwith upon its receipt by the Company, deposited in the Collection
     Account and will be included in the funds transferred from amounts on
     deposit in the Collection Account on the next succeeding Monthly Deposit
     Date as described under "--Accounts; Payment on the Timber Notes--Monthly
     Deposit Dates";

          (c) to abandon, surrender, terminate, release or amend any
     right-of-way, easement, license, permit, franchise, certificate of public
     convenience and necessity, lease or similar right or privilege subject to
     the Lien of the Deed of Trust if (i) such right or privilege is no longer
     necessary for (x) the cutting, harvesting, severing, sale, marketing or
     disposal of Company Timber or (y) compliance by the Company with, and will
     not materially adversely affect the ability of the Company to perform, its
     covenants and obligations under the Indenture or the Deed of Trust or (ii)
     in the case of an amendment, the amendment of such right or privilege will
     not materially adversely affect the ability of the Company to perform its
     covenants and obligations under the Indenture or the Deed of Trust;
     provided that (x) any amended right or privilege forthwith becomes subject
     to the Lien of the Deed of Trust to the same extent as those previously
     existing and (y) if the Company shall receive any money or property as
     consideration or compensation for such abandonment, surrender, termination,
     release or amendment, such money or property shall be subjected to the Lien
     of the Deed of Trust and such money, forthwith upon its receipt by the
     Company, except for DE MINIMIS Receipts, will be deposited in the
     Collection Account and will be included in the funds transferred from
     amounts on deposit in the Collection Account on the next succeeding Monthly
     Deposit Date as described under "--Accounts; Payment on the Timber
     Notes--Monthly Deposit Dates." Notwithstanding the foregoing, amendments
     to the New Master Purchase Agreement, the New Services Agreement and the
     Conveyance Documents shall be governed in accordance with the covenant of
     the Indenture described under "--Certain Covenants--Certain Consents";

          (d) to abandon, surrender, terminate, release or amend any Subject
     Contract if the abandonment, surrender, termination, release or amendment
     of such Subject Contract will not materially adversely affect the ability
     of the Company to perform its covenants and obligations under the Indenture
     or the Deed of Trust; provided that (i) all right, title and interest of
     the Company in and to any amended Subject Contract shall forthwith, become
     subject to the Lien of the Deed of Trust to the same extent as those
     previously existing and (ii) if the Company shall receive any money or
     property as consideration or compensation for such abandonment, surrender,
     termination, release or amendment, such money or property shall be subject
     to the Lien of the Deed of Trust and such money, except for DE MINIMIS
     Receipts, forthwith upon its receipt by the Company, will be deposited in
     the Collection Account and will be included in the funds transferred from
     amounts on deposit in the Collection Account on the next succeeding Monthly
     Deposit Date as described under "--Accounts; Payment on the Timber
     Notes--Monthly Deposit Dates." Notwithstanding the foregoing, amendments
     to the New Master Purchase Agreement, the New Services Agreement and the
     Conveyance Documents shall be governed in accordance with the covenant of
     the Indenture described under "--Certain Covenants--Certain Consents";
     and

          (e) to sell, abandon or otherwise dispose of, or alter or modify, any
     Data Processing Equipment, any other machinery, equipment or other tangible
     personal property (other than Company Timber, to which other provisions of
     the Deed of Trust apply), any fixtures or improvements situated upon any
     part of the Company Owned Timberlands or Company Timber Rights Property,
     any Data Processing Information, any other information, programs, know-how,
     methods, methodology, or other intangible personal property (other than the
     Subject Contracts, to which the foregoing paragraph (d) applies, and the
     Collection Account (including reserves therein), Payment Account, Expense
     Reserve, Prefunding Account and Liquidity Account, to which provisions of
     the Indenture described herein apply), if the sale, abandonment or other
     disposition, or the alteration or modification of the same will not
     materially adversely affect the ability of the Company to perform its
     covenants and obligations under the Indenture or the Deed of Trust;
     provided that (i) all right, title and interest of the Company in any new,

                                      125
<PAGE>
     altered or modified Mortgaged Property shall forthwith become subject to
     the Lien of the Deed of Trust to the same extent as those previously
     existing and (ii) if the Company shall receive any money or property as
     consideration or compensation for such sale, abandonment or other
     disposition, or alteration or modification, such money or property shall be
     subject to the Lien of the Deed of Trust and such money, except for DE
     MINIMIS Receipts, forthwith upon its receipt by the Company, shall be
     deposited in the Collection Account and will be included in the funds
     transferred from amounts on deposit in the Collection Account on the next
     succeeding Monthly Deposit Date as described under "--Accounts; Payment on
     the Timber Notes--Monthly Deposit Dates."

PREFUNDING

     $25 million of the proceeds of the Offering were deposited into an account
(the "Prefunding Account") to be available for purchase of Additional Timber
Properties, subject to satisfaction of the following conditions. The Indenture
provides that the Company has the right, at any time and from time to time, to
obtain the release of funds from the Prefunding Account upon the addition of an
Additional Timber Property or Properties (other than the Elk River Timberlands)
to the Mortgaged Property and compliance with the requirements and conditions of
the Indenture, and the Indenture requires that the Trustee release the same to
the Company upon receipt by the Collateral Agent of a Prefunding Release Notice
requesting such release, stating the amount of funds to be released and
describing the Additional Timber Property or Properties to be added to the
Mortgaged Property, which Prefunding Release Notice shall be accompanied by the
following items (unless such item is by its terms required to be provided
simultaneously with such release):

          (a) If the amount to be released exceeds $2,500,000, a Board
     Resolution requesting such release and authorizing an application to the
     Collateral Agent therefor.

          (b) An Officer's Certificate, dated not more than 30 days prior to the
     date of the application for such release stating substantially as follows:

             (i) that, in the opinion of the signer, after giving effect to the
        release and the addition of the Additional Timber Property or Properties
        to the Mortgaged Property, the security afforded by the Indenture and
        the Deed of Trust will not be impaired by such release and addition in
        contravention of the provisions of the Indenture or the Deed of Trust;

             (ii) that no Event of Default has occurred and is continuing;

             (iii) the purchase price of the Additional Timber Property or
        Properties to be subjected to the Lien of the Deed of Trust;

             (iv) that the amount of funds to be released from the Prefunding
        Account does not exceed the lesser of (A) the purchase price of the
        Additional Timber Property or Properties to be subjected to the Lien of
        the Deed of Trust or (B) the then remaining amount in the Prefunding
        Account;

             (v) that all conditions precedent and other requirements provided
        for in the Indenture and the Deed of Trust relating to the release have
        been complied with (or, with respect to conditions that cannot be
        satisfied until the time of such release that such conditions will be
        satisfied at the time of such release, and specifying the same); and

             (vi) that, in the opinion of the signer, the acquisition of the
        Additional Timber Property or Properties does not materially adversely
        affect the ability of the Company to pay interest and Minimum Principal
        Amortization on the Timber Notes.

          (c) Simultaneously with such release, all actions necessary to grant
     to the Collateral Agent a first priority perfected Lien on the Additional
     Timber Property or Properties (subject only to Permitted Encumbrances)
     shall have been taken.

          (d) Simultaneously with such release, an opinion of counsel,
     substantially to the effect that all conditions precedent and other
     requirements in the Indenture and the Deed of Trust relating to the release
     of such funds from the Prefunding Account have been complied with.

                                      126
<PAGE>
          (e) Simultaneously with such release, evidence that a title insurance
     company shall have committed to insure, by endorsement to the existing
     mortgagee's title insurance policy relating to the Company Owned
     Timberlands and the Company Timber Rights or by issuance of a new
     mortgagee's title insurance policy in an amount equal to the lesser of (i)
     the fair value of the Additional Timber Property or Properties or (ii) the
     then outstanding principal balance of the Timber Notes and any Additional
     Timber Notes plus the amount of the then existing Commitments under the
     Line of Credit Agreement, that the Lien of the Deed of Trust is a first
     priority perfected lien upon the Additional Timber Property or Properties,
     subject only to Permitted Encumbrances, and that the Additional Timber
     Property or Properties are in compliance with the California Subdivision
     Map Act.

     The Company may direct that any funds in the Prefunding Account on any Note
Payment Date be transferred to the Payment Account and used to make a prepayment
on the Timber Notes.

     To the extent that the amount on deposit in the Prefunding Account on any
Monthly Deposit Date exceeds $25,000,000 less the sum of the amounts, if any,
theretofore released to the Company, or transferred to the Payment Account, from
the Prefunding Account pursuant to the foregoing provisions, the Company may
direct that an amount up to the amount of such excess be transferred from the
Prefunding Account to the Collection Account on such Monthly Deposit Date.

ADDITIONAL TIMBER NOTES

     Pursuant to the Indenture, the Company is permitted, subject to
satisfaction of the conditions described below, to issue additional indebtedness
secured by the Lien of the Deed of Trust on a PARI PASSU basis with the Timber
Notes (any such additional indebtedness so issued, "Additional Timber Notes").

     In order to issue Additional Timber Notes, the Company will be required to
satisfy the conditions set forth in the Indenture, which include the following:

          (i) After giving effect to the issuance of such Additional Timber
     Notes (including any amendment or supplement to the Indenture or the other
     Operative Documents in connection with such issuance), the Rating Agency
     Condition shall be satisfied with respect to each Class of Timber Notes
     then outstanding (other than any Class of Timber Notes then being called
     for redemption or paid in full);

          (ii) The Scheduled Amortization Amount for each Class of Timber Notes
     shall be zero on the date of the issuance of such Additional Timber Notes,
     after giving effect to any payments of principal to be made to the holders
     of Timber Notes on such date and any redemption of any Timber Notes called,
     on or prior to such date, for redemption (including any payment of
     principal or redemption to be made with the proceeds of the issuance of
     such Additional Timber Notes);

          (iii) The amount available under the Line of Credit Agreement plus the
     funds on deposit in the Liquidity Account shall equal or exceed the
     Required Liquidity Amount (as such amount may be modified in connection
     with such issuance) after giving effect to the issuance of such Additional
     Timber Notes;

          (iv) Each issuance of Additional Timber Notes shall be in a principal
     amount of at least $100,000,000;

          (v) The Additional Timber Notes shall be rated at least as high as
     "Baa2" by Moody's and "BBB" by S&P;

          (vi) No Class A-1 Timber Notes shall be outstanding or, simultaneously
     with the issuance of such Additional Timber Notes, all outstanding Class
     A-1 Timber Notes shall be paid in full or called for redemption; and

          (vii) The issuance of the Additional Timber Notes does not violate the
     Line of Credit Agreement.

     If each of the foregoing conditions is satisfied, the Indenture and the
other Operative Documents and the Line of Credit Agreement may be amended or
supplemented, without the consent of the Noteholders, as necessary or required
to effect the issuance of such Additional Timber Notes. Such amendments may,
among other things, modify the Required Liquidity Amount and provide for the use
of the Line of Credit

                                      127
<PAGE>
Agreement (or other liquidity arrangement) to make such liquidity available to
pay interest on the Additional Timber Notes or change the basis upon which the
actual amortization of the Timber Notes is calculated. No such amendment or
supplement, however, may, except as otherwise permitted by the provisions of the
second paragraph under "--Amendment, Supplement and Waiver," without the
consent of Noteholders (i) effect any of the changes referred to in the last
sentence of the first paragraph under "--Amendment, Supplement and Waiver,"
(ii) extend the Minimum Principal Amortization Schedule or change the Scheduled
Amortization Schedule for any Class of then outstanding Timber Notes, (iii)
cause any Additional Timber Notes or other Indebtedness (except Indebtedness
arising pursuant to a liquidity facility that supports the payment of interest,
but not the payment of principal, premiums, or interest on premiums, on the
Timber Notes and/or on any Additional Timber Notes) to have a Lien senior to the
Lien securing the Timber Notes under the Deed of Trust, (iv) permit any payments
of principal on any Additional Timber Notes while any Timber Notes are
outstanding (unless the Timber Notes and the Additional Timber Notes have been
accelerated), (v) change the Note Payment Dates or provide that the Note Payment
Dates for the payment of interest on Additional Timber Notes will, so long as
any Timber Notes are outstanding, be different from the Note Payment Dates for
the Timber Notes, (vi) change the definition of "Cash Retention Event" in a
manner adverse to the interests of the holders of the Timber Notes, (vii) during
the continuance of a Cash Retention Event, permit the release of any funds to
the Company free and clear of the Lien of the Deed of Trust (except as
contemplated by clause "FIRST," clause "SECOND" and clause "TENTH" (as
modified by the second paragraph following such clause "TENTH") under
"--Accounts; Payment of the Timber Notes--Monthly Deposit Dates"), (viii)
modify any covenant contained in the Indenture which is described under
"--Certain Covenants" (except for any modification that is to cure any
ambiguity, omission, defect or inconsistency, or to add to the covenants of the
Company for the benefit of the holders of the Timber Notes and any Additional
Timber Notes), (ix) amend the Events of Default described in clauses (1) through
(12) under "Events of Default; Remedies" (except for any amendment that is to
cure any ambiguity, omission, defect or inconsistency, or to add to the Events
of Default for the benefit of the holders of the Timber Notes and any Additional
Timber Notes) under the Indenture or provide for any event of default or remedy
with respect to the Additional Timber Notes that is not, while any Timber Notes
are outstanding, substantially identical to the Events of Default and remedies
with respect to the Timber Notes or (x) except to the extent necessary or
appropriate to secure the Additional Timber Notes on a PARI PASSU basis, or to
make the Indebtedness represented by the Additional Timber Notes PARI PASSU,
with the Timber Notes, modify the provisions of any Operative Document other
than the Indenture in a manner that would have a material adverse effect on the
Holders of the Timber Notes.

CERTAIN COVENANTS

     The Indenture contains certain covenants including, among others, the
following:

     SEPARATE EXISTENCE AND FORMALITIES.  The Indenture requires that the
Company observe certain procedures, including maintaining separate books and
records and separate offices, maintaining at least two independent managers, and
not commingling assets, which are intended to establish and maintain the
existence of the Company separate from that of Pacific Lumber.

     LIMITATION ON LIENS ON COMPANY OWNED TIMBERLANDS OR COMPANY TIMBER
RIGHTS.  The Indenture provides that the Company shall not create, incur,
assume, suffer or permit to exist any Lien on the Company Owned Timberlands or
Company Timber Rights or any portion thereof or any interest therein other than
(x) the Lien of the Deed of Trust or (y) other Permitted Encumbrances.

     LIMITATION ON INDEBTEDNESS.  The Indenture provides that the Company shall
not issue, assume, incur, create, guarantee or otherwise become liable for,
directly or indirectly, any Indebtedness other than (u) nonrecourse Indebtedness
outstanding on the Closing Date in a principal amount not exceeding $510,000,
provided that an amount equal to the principal amount of such Indebtedness from
time to time outstanding is held by the Trustee in a separate cash collateral
account so long as such Indebtedness is outstanding, (v) Indebtedness
represented by the Timber Notes, (w) Indebtedness represented by any Additional
Timber Notes, (x) Nonrecourse Timber Acquisition Indebtedness (as defined on
page 155) in an aggregate principal amount not exceeding $75,000,000 outstanding
at any one time, (y) Indebtedness under

                                      128
<PAGE>
the Line of Credit Agreement or any other liquidity arrangement in connection
with payment of interest (excluding interest on premiums), but not in connection
with the payment of principal or any premiums, on the Timber Notes or any
Additional Timber Notes and (z) Indebtedness for capital leases; PROVIDED,
HOWEVER, that (i) the aggregate amount of such obligations under all such leases
accruing during any consecutive 12 month period does not exceed $100,000
multiplied by the Producer Price Index Inflation Factor then applicable and (ii)
the aggregate amount of such obligations under all such leases accruing over the
terms of such leases does not exceed $500,000 multiplied by the Producer Price
Index Inflation Factor then applicable.

     INVESTMENTS, LOANS AND ADVANCES.  The Indenture provides that except for
Permitted Investments or as otherwise contemplated by or provided in the
Indenture, the Deed of Trust or any other Operative Document, the Company shall
not make any loan or advance or extend any credit to (excluding (i) the
extension of trade credit in the ordinary course of business or (ii) advances to
employees or managers, in the ordinary course of business, for reasonable
business expenses or salary, not to exceed $100,000 in the aggregate at any one
time), or own, purchase, repurchase or acquire (or agree contingently to do so)
any stock, obligations or securities of, or any other ownership interest in, or
all or substantially all of the assets of, or make any capital contribution to
or any other investment in, any Affiliate or other Person. Although there is no
single established meaning of the phrase "all or substantially all of the
assets" under the law governing the Indenture and the amount of assets that
will constitute "all or substantially all of the assets" of any Affiliate or
other Person is not readily quantifiable, a determination as to whether the
Company shall own or shall have purchased, repurchased or acquired such assets
will depend on the percentage of operating and total assets of such Affiliate or
Person, among other measurements, and other facts and circumstances of the
transaction. Based upon the foregoing factors, it is possible that the
ownership, purchase, repurchase or acquisition by the Company of a significant
amount of assets would not be deemed to constitute the ownership, purchase,
repurchase or acquisition of "all or substantially all of the assets" under
the Indenture. In any particular transaction, this determination will be made by
the Company and, subject to the limitations on a Noteholder's rights to
institute suit with respect to the Indenture (as described under "--Events of
Default; Remedies"), a Noteholder could institute an action to dispute the
Company's determination in any particular transaction.

     LIMITATION ON RESTRICTED PAYMENTS.  The Indenture provides that the Company
shall not, directly or indirectly, declare, make or pay any distribution or
other payment (whether in cash, property or obligations) in respect of any
equity interest in the Company, or, directly or indirectly, purchase, redeem,
retire or otherwise acquire for value any equity interest in the Company (a
"Restricted Payment"), except for any such Restricted Payment made solely with
funds or other assets that are free of the Lien of the Deed of Trust; PROVIDED,
HOWEVER, that if an Event of Default described in clause (12) (without regard to
the grace period set forth therein) under the caption "--Events of Default;
Remedies" shall have occurred and be continuing, the Company shall not make any
Restricted Payment.

     CERTAIN CONSENTS.  The Indenture provides that the Company shall not give
consent to any amendment to the New Master Purchase Agreement, the New Services
Agreement, any Conveyance Document or the Escrow Agreement referred to in the
definitions of Pacific Lumber Timber Rights Property and Company Timber Rights
Property unless (i) such amendment has been approved by a Board Resolution,
including the affirmative vote of all independent managers and (ii) either (A)
such amendment is to cure any ambiguity, omission, defect or inconsistency, or
to add to the covenants of the other party thereto for the benefit of the
Company or the holders of the Timber Notes or of any Additional Timber Notes, or
to surrender any right or power conferred therein on the other party thereto, or
in respect of certain action to be taken by the Company pursuant to the New
Reciprocal Rights Agreement; provided, that no such amendment may adversely
affect in any material respect the interests of the holders of the Timber Notes
or any Additional Timber Notes, or (B) such amendment has received Rating Agency
Confirmation, or (C) such amendment has received Rating Agency Evaluation and
has been approved by the Supermajority Holders (after prior notice of such
Rating Agency Evaluation) or (D) such amendment is in connection with the
issuance of Additional Timber Notes, subject to the limitations set forth above
under "--Additional Timber Notes." The Indenture provides that the Company
will exercise its rights under the New Master

                                      129
<PAGE>
Purchase Agreement to require Pacific Lumber to utilize the Net Short Log
Scribner Scale methodology of scaling, or to utilize third party scalers (see
"Description of Certain Principal Agreements--New Master Purchase
Agreement--Scaling"), upon receipt of notice from the Trustee, or from the
holders of 25% in aggregate outstanding principal amount of the Timber Notes and
any Additional Timber Notes.

     RESTRICTIONS ON CONSOLIDATION, ETC.  The Indenture provides that the
Company shall not (except as set forth below) consolidate with or merge with or
into any other Person; or lease any of its material assets to any other Person
(other than leases constituting Permitted Encumbrances); or make any amendment
to certain sections of its Operating Agreement. Except as set forth below, the
Company shall not sell or convey all or substantially all of its assets to any
other Person unless the Company, as a condition precedent to any such sale or
conveyance, shall pay in full or defease pursuant to the terms of the Indenture
all principal of, Premium, if any, interest on and other amounts payable with
respect to the Timber Notes and any Additional Timber Notes or under the
Indenture or the Line of Credit Agreement. Although there is no single
established meaning of the phrase "all or substantially all of the assets"
under the law governing the Indenture and the amount of assets that will
constitute "all or substantially all" of the Company's assets is not readily
quantifiable, a determination as to whether such a sale or conveyance has
occurred will depend on the percentage of operating and total assets
transferred, among other measurements, and other facts and circumstances of the
transaction. Based upon the foregoing factors, it is possible that the transfer
of a significant amount of assets by the Company would not be deemed to
constitute a transfer of "all or substantially all" of the assets of the
Company under the Indenture. In any particular transaction, this determination
will be made by the Company and, subject to the limitations on a Noteholder's
rights to institute suit with respect to the Indenture (as described under
"--Events of Default; Remedies"), a Noteholder could institute an action to
dispute the Company's determination in any particular transaction.

     Notwithstanding the foregoing, the Company may consolidate with or merge
into any newly formed wholly owned subsidiary of Pacific Lumber (or any
successor to Pacific Lumber) that has no material assets or liabilities
immediately prior to such consolidation or merger if (a) the Person formed by
such consolidation or into which the Company is merged is a corporation, limited
liability company or other entity organized and existing under the laws of the
United States of America, any State thereof or the District of Columbia and
shall expressly assume, by a supplemental indenture in form and substance
satisfactory to the Trustee, the due and punctual payment of the principal of
(and Premiums, if any) and interest on all the Timber Notes and any Additional
Timber Notes then outstanding and the performance of every covenant of the
Indenture and the other Operative Documents on the part of the Company to be
performed or observed; (b) immediately after giving effect to such transaction,
no Event of Default, and no event which, after notice or lapse of time or both,
would become an Event of Default, shall have occurred and be continuing; (c)
such consolidation or merger is approved by a Board Resolution, including the
affirmative vote of both independent managers; (d) such consolidation or merger
has obtained Rating Agency Confirmation; and (e) the Company has delivered to
the Trustee an Officer's Certificate (with the Rating Agency Confirmation
attached thereto) and an opinion of counsel, each stating that such
consolidation or merger and such supplemental indenture comply with the
Indenture and the Line of Credit Agreement.

     NO OTHER BUSINESS.  The Indenture provides that, except for sales of
Company Owned Timberlands, Company Timber Rights or Company Timber or transfers
of Company Owned Timberlands or Company Timber Rights in exchange for Substitute
Timber Property in accordance with the procedures described above under
"--Collateral Release Provisions" and "--Substitute Collateral," the Company
will not engage in any business that is not related directly to (i) the
operation, management, sale or maintenance of the Company Owned Timberlands, the
Company Timber Rights and the Company Timber as provided by the Operative
Documents or (ii) the execution, delivery and performance of the Operative
Documents, the Line of Credit Agreement and the New Additional Services
Agreement or (iii) issuing and selling Timber Notes and any Additional Timber
Notes pursuant to the Indenture or (iv) issuing any Nonrecourse Timber
Acquisition Indebtedness and acquiring property secured by such Nonrecourse
Timber Acquisition Indebtedness or (v) acquiring Additional Timber Property or
(vi) actions reasonably incidental to the foregoing which do not, individually
or in the aggregate, have a Material Adverse Effect.

                                      130
<PAGE>
     TRANSACTIONS WITH AFFILIATES.  The Indenture provides that, except for
sales of Company Owned Timberlands, Company Timber Rights or Company Timber or
transfers of Company Owned Timberlands or Company Timber Rights in exchange for
Substitute Timber Property in accordance with the procedures described above
under "--Collateral Release Provisions" and "--Substitute Collateral," the
Company will not enter into any transaction, arrangement or understanding,
formal or informal, written or oral (collectively, a "Transaction") with any
Affiliate of the Company unless (a) such Transaction has received Rating Agency
Confirmation if the amount involved in such Transaction and in all prior
Transactions not excepted by the following proviso in any fiscal year shall
exceed $2,000,000 and (b) either (x) such Transaction is on terms that are at
least as favorable to the Company as would be available to the Company in a
comparable Transaction with a Person that is not an Affiliate of the Company or
(y) in the event no comparable Transaction between the Company and an
unaffiliated third party is available, such Transaction is on terms that are
fair from a financial point of view to the Company; PROVIDED, that this
provision does not prohibit or otherwise restrict (i) compensation (in the form
of reasonable manager's fees and reimbursement or advancement of reasonable
out-of-pocket expenses) paid to any independent manager of the Company for
services rendered in such person's capacity as a manager, (ii) indemnification
of officers, managers, and employees, and the obtaining of liability insurance
for the Company's managers, officers and employees, (iii) compensation and other
benefits paid or made available to officers and employees of the Company (who
are not also officers or employees of Pacific Lumber) for services actually
rendered, comparable to those generally paid or made available by entities
engaged in the same or similar businesses (including reimbursement or
advancement of reasonable out-of-pocket expenses), (iv) participation by
employees of the Company in employee benefit plans of Pacific Lumber or other
Affiliates of the Company, (v) lease of office space by the Company from Pacific
Lumber in an annual amount not to exceed $60,000 per year, (vi) coverage for the
Company under blanket insurance policies of Affiliates of the Company, (vii) the
leasing of vehicles or other equipment by the Company from Pacific Lumber in an
annual amount not to exceed $250,000 per year multiplied by the Producer Price
Index Inflation Factor then applicable, (viii) leases of portions of Company
Owned Timberlands to Pacific Lumber, provided that (A) such leases are Permitted
Encumbrances pursuant to clause (g) of the definition of such term, (B) Pacific
Lumber subleases, in the ordinary course of business, the portions of Company
Owned Timberlands that it leases from the Company and (C) the rent paid by
Pacific Lumber under such leases shall not be less than 80% of the rent received
by Pacific Lumber under such subleases, (ix) participation by the Company with
one or more of its Affiliates in the Takings Litigation, provided that any
recovery in such litigation shall be allocated between the Company and its
Affiliates on a pro rata basis so that the Company will receive as its share of
such recovery a percentage of such recovery equal to the ratio of (A) the number
of acres of the Company Timber Property which is the subject of such litigation
to (B) the total number of acres of timberlands of the Company and its
Affiliates that is the subject of such litigation, or (x) any other Transaction
with an Affiliate of the Company to the extent such Transaction with such
Affiliate is contemplated by, and conducted in all material respects in
accordance with the terms of, the Operative Documents; PROVIDED, FURTHER, that
in the case of clauses (i), (ii), (iii) and (v), such amounts shall be paid
solely from amounts on deposit in the Expense Reserve, from Excess Funds or from
other available funds of the Company that are free and clear of the Lien of the
Deed of Trust.

     The Indenture provides that the Company shall provide each Rating Agency
with a notice, on or about June 30th and December 31st of each year, of all
Transactions with any Affiliate of the Company (other than sales of Company
Timber or Transactions excepted by the first proviso in the preceding paragraph)
entered into during the preceding six-month period which do not require Rating
Agency Confirmation under clause (a) of the preceding paragraph.

     TIMBER SALES.  The Indenture provides that all sales of Company Timber
which are made by the Company to Pacific Lumber shall be made pursuant to the
New Master Purchase Agreement and related log purchase agreements. The Indenture
provides that all sales of Company Timber which are made by the Company to any
other Person (other than Lump Sum Sales permitted by the provisions described
under "--Collateral Release Provisions") shall be made pursuant to written
Purchase Agreements satisfying the criteria specified in the Deed of Trust.

                                      131
<PAGE>
     OPINION AS TO MORTGAGED PROPERTY.  The Indenture provides that promptly
after the execution and delivery of the Indenture, and on or before June 30 of
each calendar year, commencing June 30, 1999, the Company shall furnish to the
Trustee and the Rating Agencies an opinion of counsel stating that, in the
opinion of such counsel, either (a) such action has been taken with respect to
the recording, filing, rerecording and refiling of the Deed of Trust (including,
without limitation, the recordation of the real property assignments referred to
therein), any supplements and any other requisite documents and with respect to
the execution and filing of any UCC financing statements and continuation
statements as is necessary to maintain the validity and perfection of the Lien
of the Deed of Trust and reciting the details of such action or (b) as of the
date of such opinion, no such action is necessary to maintain the validity and
perfection of the Lien of the Deed of Trust. Such opinion of counsel shall also
describe the recording, filing, rerecording and refiling of the Deed of Trust,
any supplements and any other requisite documents and the execution and filing
of any UCC financing statements and continuation statements that will, in the
opinion of such counsel, be required to maintain the validity and perfection of
the Lien of the Deed of Trust with respect to the Mortgaged Property in
existence as of the date of such opinion until September 1 in the following
calendar year.

     PERFORMANCE OF OBLIGATIONS.  The Indenture provides that, except as
expressly contemplated therein or in another Operative Document, the Company
will not take any action, and will use all reasonable efforts not to permit any
action to be taken by any other Person, that would release any Person from any
of such Person's material covenants or obligations to the Company under any
Operative Document or that would result in the amendment, modification,
hypothecation, subordination, termination or discharge of, or impair the
validity, enforceability or effectiveness of, any such Operative Document. The
Indenture provides that the Company shall punctually perform and observe in all
material respects all of its obligations and agreements contained in the New
Services Agreement and the New Master Purchase Agreement and the other Operative
Documents.

     NEW SERVICES AGREEMENT; OPERATING DEFAULT; TERMINATION OF NEW SERVICES
AGREEMENT.  The Indenture provides that if an Operating Default (as defined on
page 168) shall have occurred and be continuing, the Trustee may, and, upon
receipt of written instructions from the Majority Holders directing the Trustee
to take such action, shall, give notice to Pacific Lumber of its intention to
terminate the New Services Agreement in accordance with the terms thereof;
provided that any such termination of the New Services Agreement will not become
effective, and the Services Provider will not be relieved of its obligations
under the New Services Agreement and will continue (so long as the Services
Provider continues to perform in all material respects the services as
contemplated by the New Services Agreement with the same standard of care and
diligence as were observed before such Operating Default) to receive
compensation for the services performed by the Services Provider thereunder,
unless and until a replacement Services Provider shall have entered into a New
Services Agreement. The Indenture also provides that, upon any such termination
of the New Services Agreement, the Company shall promptly solicit bids from not
fewer than three Persons to serve as a replacement Services Provider or Services
Providers.

     NEW MASTER PURCHASE AGREEMENT; PURCHASE AGREEMENT DEFAULT; TERMINATION OF
NEW MASTER PURCHASE AGREEMENT.  The Indenture provides that if a Purchase
Agreement Default (as defined on page 165) shall have occurred and be
continuing, the Trustee may, and, upon receipt of written instructions from the
Majority Holders directing the Trustee to take such action, shall, give notice
to Pacific Lumber of its intention to terminate the New Master Purchase
Agreement in accordance with the terms thereof. The Indenture also provides
that, upon any such termination of the New Master Purchase Agreement, the
Company shall promptly solicit new purchasers on such terms as it deems
appropriate, consistent with the requirements described under "--Certain Deed
of Trust Covenants--Purchase Agreements."

     STATUS OF THE DEED OF TRUST.  The Indenture provides that at all times (a)
the Deed of Trust will be a valid and binding obligation of the Company; and (b)
the Lien of the Deed of Trust shall be a valid and perfected mortgage lien on or
a valid and perfected security interest in the Mortgaged Property, subject to no
liens other than Permitted Encumbrances. The Indenture also provides that the
Company will cause to be delivered to the Collateral Agent an ALTA lenders'
policy of title insurance (and such endorsements or

                                      132
<PAGE>
additional policies as may from time to time be required pursuant to the terms
and provisions of the Indenture or in connection with the issuance of Additional
Timber Notes) insuring the Collateral Agent in the principal amount of the
Timber Notes, and the Commitments under the Line of Credit Agreement that the
Deed of Trust is a valid lien against the Company Owned Timberlands and the
Company Timber Rights, subject only to Permitted Encumbrances.

     NO OTHER AGREEMENTS.  The Indenture provides that the Company shall not
enter into any agreements other than (i) the Operative Documents, the New
Additional Services Agreement, the Operating Agreement, or the Line of Credit
Agreement or as contemplated by the Operative Documents, the New Additional
Services Agreement, the Operating Agreement or the Line of Credit Agreement,
(ii) agreements for or in connection with the sale of Company Timber, Company
Owned Timberlands or Company Timber Rights as permitted by the Indenture and the
Deed of Trust, (iii) trade accounts payable in the ordinary course of business,
(iv) agreements for expenditures expressly contemplated by the Operative
Documents, the New Additional Services Agreement, the Operating Agreement, or
the Line of Credit Agreement, (v) agreements required by the Indenture or the
Deed of Trust, (vi) if Pacific Lumber is no longer the Services Provider under
the New Services Agreement, such agreements as may be necessary or appropriate
to obtain the Services, (vii) agreements in the ordinary course of business
related to actions permitted by the covenant described under "--No Other
Business" and not otherwise prohibited by the Indenture, (viii) agreements in
respect of the issuance of Additional Timber Notes or in respect of the issuance
of Nonrecourse Timber Acquisition Indebtedness, (ix) agreements in respect of
the acquisition of Additional Timber Properties or property that secures
Nonrecourse Timber Acquisition Indebtedness, and (x) such other agreements as
are not, individually or in the aggregate, material to the business, financial
condition or results of operations of the Company.

     RELOCATION OF CHIEF EXECUTIVE OFFICE, ETC.  The Indenture provides that the
Company shall not (a) relocate its chief executive office or principal place of
business from its address on the date of the Indenture or (b) maintain any of
its books and records with respect to the Mortgaged Property at any location
other than such office or another office identified in the Indenture unless (i)
the Trustee shall have been provided with notice 30 days prior to such
relocation and (ii) the Company shall have delivered an opinion of counsel to
the Trustee that any filings necessary to continue the perfection of the Lien of
the Deed of Trust have been accomplished. The Indenture provides that the
Company shall not change its name, or the name under which it does business,
from "Scotia Pacific Company LLC," except in connection with a merger or
consolidation permitted under the second paragraph of "--Restrictions on
Consolidation, Etc."

     TIMBER HARVESTING PLANS, ETC.  The Indenture provides that the Company
shall (i) prepare and file, and use its best efforts to obtain approval of,
Timber Harvesting Plans with respect to all Company Timber to be sold pursuant
to the Purchase Agreements, (ii) not enter into any Purchase Agreement (other
than the New Master Purchase Agreement) for the sale of stumpage unless the
Company Timber to be cut pursuant thereto is subject to a valid and subsisting
Timber Harvesting Plan or the Company reasonably believes that the purchaser
thereunder (or the Company) has the capacity to obtain a Timber Harvesting Plan
with respect thereto, (iii) at all times retain sufficient persons with
requisite professional qualifications to prepare and file Timber Harvesting
Plans, (iv) comply in all material respects with all federal, state or local
regulations or statutes relating to the Timber Harvesting Plans and the
harvesting, cutting or severing of timber, including laws relating to wildlife
habitat and endangered species, (v) use its best efforts (consistent with
prudent business practices) to maintain a number of pending applications for
Timber Harvesting Plans which, if approved, would, together with Timber
Harvesting Plans already approved, cover sales of Company Timber adequate to
pay, on any date, an amount equal to the sum of (a) the excess, if any, of (i)
the sum of (A) all amounts specified as Minimum Principal Amortization for all
Classes of Timber Notes in the Structuring Schedule (Column L) (as such amount
may be modified as set forth above under "--Additional Timber Notes") from the
date of the Indenture through a date which is 12 months subsequent to such date
and (B) any amount as provided in any supplement to the Indenture executed in
connection with the issuance of any Additional Timber Notes over (ii) the
aggregate principal amount of the Timber Notes previously paid and (b) the
interest (not including any interest on premiums) which will accrue on the
Timber Notes and any Additional Timber Notes for such 12-month period and (vi)
prepare and file any 10 year plan, master plan,

                                      133
<PAGE>
or any other development or strategic plan required to be prepared in respect of
the Company Timber Property by any Governmental Authority.

     SALE OF COMPANY TIMBER OR LOGS.  The Indenture provides that the Company
shall use its best efforts (consistent with prudent business practices) to sell
Company Timber or logs in an amount sufficient to pay, as and when due, an
amount equal to (a) the excess, if any, of (i) the sum of (A) the sum of all
amounts specified as Minimum Principal Amortization in the Structuring Schedule
(Column L) (as such amount may be modified as set forth above under
"--Additional Timber Notes") from the date of the Indenture through the next
Note Payment Date and (B) any amount as provided in respect of this provision in
any supplement to the Indenture executed in connection with the issuance of any
Additional Timber Notes over (ii) the aggregate principal amount of the Timber
Notes previously paid plus (b) the interest (not including any interest on
premiums) which will accrue on the Timber Notes and any Additional Timber Notes
to such Note Payment Date.

     LINE OF CREDIT AGREEMENT; LIQUIDITY ACCOUNT.  The Indenture provides that
if at any time the Company reasonably determines that amounts will be required
to be borrowed under the Line of Credit Agreement or withdrawn from the
Liquidity Account pursuant to the first paragraph under the caption
"--Accounts; Payment on the Timber Notes--Note Payment Dates" (or drawn upon
or withdrawn from any similar facility or account that supports the interest
payable on any Additional Timber Notes) on the next succeeding Note Payment
Date, and funds to be so borrowed or on deposit in the Liquidity Account (or
available from any similar facility or account that supports interest on any
Additional Timber Notes) are for any reason unavailable, during the continuance
of such unavailability, the Company shall use its best efforts (consistent with
prudent business practices) to obtain funds in the amount of such shortfall from
third parties, by offering logs for sale to third parties or otherwise.

EVENTS OF DEFAULT; REMEDIES

     An "Event of Default" is defined in the Indenture as the occurrence of
any one of the following events:

          (1) default in the payment of principal of any Timber Note on the
     Final Maturity Date;

          (2) failure of the Company to cause the amount on deposit in the
     Payment Account on any Note Payment Date, to the extent such amount is
     available for such application pursuant to the provisions of the Indenture,
     to be applied to pay any amount of Minimum Principal Amortization Amount
     (as such amount may be modified as set forth above under "--Additional
     Timber Notes") or Depletion Amortization Amount (as such amount may be
     modified as set forth above under "--Additional Timber Notes") that has
     become due or payable on any Class of Timber Notes, and the continuation of
     such default for a period of five days;

          (3) default in the payment of any Regular Interest or Default Interest
     on any Timber Note or in the payment of any interest on any Additional
     Timber Note (except interest on any premiums) when the same becomes due and
     payable and the continuation of such default for a period of five days;

          (4) failure of the Company to cause the amount on deposit in the
     Payment Account on any Note Payment Date, to the extent such amount is
     available for such application pursuant to the provisions of the Indenture,
     to be applied to pay any amount of premium that has become due or payable
     on any Timber Note or Additional Timber Note and the continuation of such
     default for a period of five days;

          (5) failure of the Company to cause the amount on deposit in the
     Payment Account on any Note Payment Date, to the extent such amount is
     available for such application pursuant to the provisions of the Indenture,
     to be applied to pay any amount of interest that has become due or payable
     on any amount of Premium on any Timber Note (or on any premium on any
     Additional Timber Note), and the continuation of such default for a period
     of five days;

          (6) the sale, transfer, conveyance, pledge or hypothecation of any
     membership interest in the Company or any interest therein by Pacific
     Lumber (other than any transfer incidental to a merger or sale or other
     disposition of substantially all of the assets of Pacific Lumber (or
     substantially all of the

                                      134
<PAGE>
     assets of Pacific Lumber excluding its interest in Salmon Creek) consistent
     with the covenant described under "Description of Certain Principal
     Agreements--New Services Agreement--Certain Covenants of the Services
     Provider" or a transfer incidental to a merger, consolidation or transfer
     of assets of the Company consistent with the covenant described under
     "--Certain Covenants--Company may not Consolidate, Etc.");

          (7) default in the performance or observance of certain specified
     covenants of the Company in the Indenture and the Deed of Trust, including,
     among others, those relating to existence, compliance with laws, payment of
     taxes, separateness, limitations on indebtedness, liens and restricted
     payments, merger, amendments to certain documents, type of business,
     transactions with Affiliates, giving termination notices under the New
     Services Agreement or the New Purchase Agreement, maintaining the Lien of
     the Deed of Trust and defending title to the Company Owned Timberlands and
     Company Timber Rights, relocating its chief executive office, preparing
     Timber Harvesting Plans and prohibition of Liens other than Permitted
     Encumbrances on the Mortgaged Property (and, in each such case, to the
     extent such default is remediable, such default shall continue for a period
     of 15 days following written notice from the Trustee, or from the holders
     of 25% in aggregate principal amount of the outstanding Timber Notes and
     any Additional Timber Notes);

          (8) the failure of the Board of Managers to contain at least two
     individuals who are independent managers, and the continuation of such
     failure for a period of 30 consecutive days (or, if such failure results
     from the death or resignation of an independent manager, and provided that
     the Company is diligently attempting to obtain a replacement independent
     manager, the continuation of such failure for a period of 90 days);

          (9) default in the observance or performance of any covenant or
     agreement of the Company made in the Indenture or the Deed of Trust (other
     than a covenant or agreement, a default in the observance or performance of
     which is elsewhere in the definition of Event of Default specifically dealt
     with); or the Services Provider shall default in the observance or
     performance of any covenant or agreement made by it in the New Services
     Agreement; or Pacific Lumber shall default in the observance of any
     covenant or agreement made by it in the New Master Purchase Agreement or in
     any Conveyance Document (and, in each such case, to the extent such default
     is remediable, such default shall continue for a period of 30 days
     following written notice from the Trustee, or from the holders of 25% in
     aggregate principal amount of the Timber Notes and any Additional Timber
     Notes);

          (10) any representation or warranty of the Company made in the
     Indenture, the Deed of Trust or any other Operative Document, or any
     representation or warranty made by Pacific Lumber in any Operative
     Document, or, in each such case, in any certificate or other writing
     delivered pursuant thereto or in connection therewith, shall prove to have
     been incorrect in any material respect as of the time when the same was
     made (and, in each such case, to the extent such default is remediable,
     such default shall continue for a period of 30 days following written
     notice from the Trustee, or from the holders of 25% in aggregate principal
     amount of the outstanding Timber Notes and any Additional Timber Notes);

          (11) the Company shall become Bankrupt or Insolvent; or

          (12) a final judgment or judgments for the payment of money in excess
     of $500,000 in the aggregate shall be rendered against the Company by one
     or more courts, administrative tribunals or other bodies having
     jurisdiction over the Company and the same shall not be discharged (or
     provision shall not be made for such discharge), or a stay of execution
     thereof shall not be procured, within 30 days from the date of entry
     thereof and the Company shall not, within said period of 30 days, or such
     longer period during which execution of the same shall have been stayed,
     appeal therefrom and cause the execution thereof to be stayed during such
     appeal.

     The Events of Default under the Indenture do not include an event of 
default under the Line of Credit Agreement or Pacific Lumber's Credit Agreement
(as defined on page II-18 of Annex 2). If an Event of Default related to
Bankruptcy or Insolvency shall occur, the Indenture provides that an amount
equal to all 

                                      135
<PAGE>
amounts payable with respect to the Timber Notes and any Additional
Timber Notes shall, without any demand, presentment or notice, become
immediately due and payable. If any Event of Default described in any of clauses
(1) through (5) above shall occur and be continuing, the Trustee may, or if the
holders of 25% in aggregate outstanding principal amount of the Timber Notes and
any Additional Timber Notes so elect, shall, declare all amounts payable with
respect to the Timber Notes and any Additional Timber Notes to be immediately
due and payable, and upon any declaration of acceleration such amount shall
become immediately due and payable. If an Event of Default described in clauses
(6) through (10) or in clause (12) above shall occur and be continuing, if the
Majority Holders so elect, the Trustee shall declare all amounts payable with
respect to the Timber Notes and any Additional Timber Notes to be immediately
due and payable, and upon any such declaration of acceleration such amount shall
become immediately due and payable. The Indenture provides that at any time
after such declaration of acceleration of maturity has been made (other than a
declaration approved by holders of all of the outstanding Timber Notes and any
outstanding Additional Timber Notes) and before a judgment or decree for payment
of the money due has been obtained by the Trustee as provided in the Indenture,
the Majority Holders, by written notice to the Company and the Trustee, may
rescind and annul such declaration of acceleration and its consequences if (1)
the Company has paid or deposited with the Trustee a sum sufficient to pay (x)
all payments of principal of and interest and premium, if any, on the Timber
Notes and any Additional Timber Notes and all other amounts that would then be
due and payable under the Indenture or upon the Timber Notes and any Additional
Timber Notes otherwise than by virtue of such declaration of acceleration and
(y) all sums paid or advanced by the Trustee and the Collateral Agent under the
Indenture or the Deed of Trust on behalf of the Company and the reasonable
compensation, expenses, disbursements and advances of the Trustee and the
Collateral Agent and their agents and counsel and (2) all Events of Default,
other than the nonpayment of the principal of any Timber Notes or any Additional
Timber Notes that has become due and payable solely by such declaration of
acceleration, have been cured or waived. The Indenture provides that no such
rescission and annulment shall affect any subsequent default or impair any right
consequent thereon.

     In the event that the Timber Notes have been accelerated and such
acceleration has not been rescinded, any monies collected by the Trustee or the
Collateral Agent shall be deposited into the Payment Account and shall be
applied, FIRST, to Trustee's Expenses and Collateral Agent Expenses (exclusive
of indemnification payments) and to Liquidity Providers' Expenses (exclusive of
indemnification payments), SECOND, to the payment of all interest (other than
Supplemental Liquidity Provider Interest) and principal owing to the Liquidity
Providers, THIRD, to the payment of interest (other than interest on premiums)
due on each Class of Timber Notes and any Additional Timber Notes PRO RATA in
proportion to the interest (other than interest on premiums) due on each such
Class, FOURTH, to the payment of principal on each Class of Timber Notes and any
Additional Timber Notes PRO RATA in proportion to the principal due on each such
Class, FIFTH, to the payment of any interest on premiums on each Class of Timber
Notes and any Additional Timber Notes PRO RATA in proportion to the interest on
premiums due on each such Class, SIXTH, to the payment of any premiums on each
Class of Timber Notes and any Additional Timber Notes PRO RATA in proportion to
the premiums due on each such Class, SEVENTH, to the payment of any Additional
Liquidity Provider Fees and any Supplemental Liquidity Provider Interest owing
under the Line of Credit Agreement, EIGHTH, to the payment of indemnification
payments owing to the Trustee and the Collateral Agent and to indemnification
payments owing under the Line of Credit Agreement and, NINTH, to the Company,
free and clear of the Lien of the Deed of Trust. In addition, the Liquidity
Providers will have the right to vote pro rata with the Holders of the Timber
Notes with respect to the exercise of certain remedies following an Event of
Default and acceleration of the Timber Notes.

     The Indenture provides that no holder of any Timber Note shall have any
right to institute any proceeding with respect to the Indenture, the Timber
Notes or the Deed of Trust, or for the appointment of a receiver or trustee, or
for any other remedy thereunder, unless (a) such Noteholder has previously given
written notice to the Trustee of a continuing Event of Default; (b) the holders
of not less than 25% in aggregate outstanding principal amount of Timber Notes,
any Additional Timber Notes and Advances shall have made a written request to
the Trustee to institute a proceeding in respect of such Event of Default in its
own name thereunder or under the Deed of Trust; (c) such holders have offered to
the Trustee reasonable 

                                      136
<PAGE>
indemnity against the costs, expenses and liabilities to be incurred in
complying with such request; (d) the Trustee for 60 days after its receipt of
such notice, vote and offer of indemnity has failed to institute such
proceeding; and (e) no direction inconsistent with such written request has been
given to the Trustee during such 60-day period by the holders of a majority in
aggregate outstanding principal amount of Advances under the Line of Credit
Agreement, Timber Notes and any Additional Timber Notes.

     Notwithstanding the foregoing, the Indenture provides that the holder of
any Timber Note shall have the right, which is absolute and unconditional, to
receive payment of the principal of, and interest and Premium, if any, on, such
Timber Note on or after the respective due dates thereof expressed in such
Timber Note or in the Indenture and to institute suit for the enforcement of any
such payment, and such right shall not be impaired without the consent of such
Noteholder; PROVIDED, HOWEVER, that no Noteholder shall have the right to
institute any such suit, if and to the extent that the institution or
prosecution of such suit or the entry of judgment therein would, under
applicable law, result in the surrender, impairment, waiver or loss of the Lien
of the Deed of Trust. Without limiting the foregoing, in no event shall any
Noteholder exercise any right of set-off, banker's lien, or the like, against
any deposit account or property of the Company held or maintained by such
Noteholder or amount owing by such Noteholder to the Company, without the prior
consent of the Majority Holders, which rights of set-off, banker's lien and the
like are waived by the Noteholder's acceptance of its Note and the benefits of
the Indenture.

     The Indenture provides that if an Event of Default has occurred and is
continuing, the Trustee and the Collateral Agent shall exercise the rights and
powers vested in it by the Indenture and the Deed of Trust and use the same
degree of care and skill in their exercise as a prudent person would exercise or
use under the circumstances in the conduct of such person's own affairs.

     The Indenture provides that, in connection with any trustee sale or
judicial sale under the Deed of Trust, the Collateral Agent shall not accept any
cash bid in an amount less than the aggregate amount payable on the Timber Notes
and any Additional Timber Notes plus the aggregate amount, if any, of principal
and interest then owed to the Liquidity Providers, unless the holders of 66 2/3%
in aggregate outstanding principal amount of Advances under the Line of Credit
Agreement, Timber Notes and any Additional Timber Notes shall have approved the
taking of such action (which approval may be given generally and need not be
given in respect of any specific sale or bid). In addition, in the event that
relevant law provides that a trustee sale or judicial sale may be made in
respect of less than all of the Company Owned Timberlands and Company Timber
Rights, and the Collateral Agent shall determine to permit a trustee sale or
judicial sale for less than all of the Company Owned Timberlands and Company
Timber Rights, in connection with any such trustee sale or judicial sale, the
Collateral Agent shall not accept any cash bid in an amount less than the PRO
RATA portion of the aggregate amount payable on the Timber Notes and any
Additional Timber Notes plus the aggregate amount, if any, of principal and
interest then owed to the Liquidity Providers, unless the holders of 66 2/3% in
aggregate outstanding principal amount of Advances under the Line of Credit
Agreement, Timber Notes and any Additional Timber Notes shall have approved the
taking of such action (which approval may be given generally and need not be
given in respect of any specific sale or bid).

     The Indenture gives the Trustee the right to withhold notice of any Default
to Noteholders unless such default is a payment default or notice is otherwise
required by the Indenture.

     The Indenture requires that the Company provide notice of any Default or
Event of Default to the Trustee if such Default or Event of Default is
continuing for five Business Days after a responsible officer of the Company
obtains knowledge thereof. In addition, the Company must provide an annual
certificate to the Trustee with respect to compliance by the Company with the
conditions and covenants under the Indenture and the occurrence of any Event of
Default, during such year and to the date of such certificate.

REPORTS TO NOTEHOLDERS

     The Indenture provides that so long as the Company is subject to the
periodic reporting requirements of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), it will furnish copies of the information
required thereby it files with the Securities and Exchange Commission (or such
portions of such 

                                      137
<PAGE>
information as the Commission may by rules and regulations prescribe) to the
Trustee, each Rating Agency and the holders of the Timber Notes and any
Additional Timber Notes. The Indenture provides that if the Company is not
subject to the periodic reporting requirements under the Exchange Act, it will
nonetheless continue to furnish substantially equivalent information to the
Trustee, each Rating Agency and the holders of the Timber Notes and any
Additional Timber Notes as if it were subject to such periodic reporting
requirements.

     In addition, the Indenture provides that monthly statements containing
certain information in respect of the related Monthly Deposit Date will be
mailed to the holders of Timber Notes (and, to the extent so provided and
specified in any supplemental indenture in connection with the issuance of any
Additional Timber Notes, specified information to the holders of any Additional
Timber Notes) on each Monthly Deposit Date and semiannual statements containing
certain information in respect of the related Note Payment Date will be mailed
to the holders of Timber Notes (and, to the extent so provided and specified in
any supplemental indenture in connection with the issuance of any Additional
Timber Notes, specified information to the holders of any Additional Timber
Notes) on each Note Payment Date.

OTHER REPORTS, NOTICES AND CERTIFICATES

     The Indenture provides that the Company will provide to the Trustee (i) by
April 30th of each year, commencing April 30, 1999, a statement of the Company's
accountants relating, among other things, to the statements provided to the
Trustee for the Monthly Deposit Dates and Note Payment Dates during the prior
year, (ii) by April 30th of each year, an Officer's Certificate to the effect
that, to such person's knowledge, (A) the Company has complied with all of the
conditions and covenants under the Indenture (determined without regard to any
period of grace or requirement of notice under the Indenture) during the
preceding fiscal year and to the date of such Certificate and (B) no Event of
Default existed at any time during such preceding fiscal year and to the date of
such certificate, except for those, if any, described in such certificate in
reasonable detail, (iii) at least two Business Days prior to each Monthly
Deposit Date, a statement (the "Monthly Trustee Certificate") with respect to
the transactions on such Monthly Deposit Date and (iv) at least two Business
Days prior to each Note Payment Date, a statement (the "Note Payment Trustee
Certificate") with respect to the transactions on such Note Payment Date. The
Indenture provides that the Monthly Trustee Certificate and Note Payment Trustee
Certificate will not be available to Noteholders, and will be maintained as
confidential by the Trustee.

AMENDMENT, SUPPLEMENT AND WAIVER

     Subject to certain exceptions, the Indenture, the Timber Notes and any
Additional Timber Notes may be amended or supplemented with either (i) the
consent of the holders of at least a majority in outstanding principal amount of
the Timber Notes and any Additional Timber Notes and Rating Agency Confirmation
or (ii) the consent of the holders of at least 66 2/3% in outstanding principal
amount of the Timber Notes and any Additional Timber Notes (after prior notice
of the Rating Agency Evaluation) and Rating Agency Evaluation. Any past default
or compliance with any provisions may be waived with the consent of the holders
of at least a majority in outstanding principal amount of the Timber Notes and
any Additional Timber Notes. In addition, without the consent of each Noteholder
affected thereby, no amendment may, among other things, (i) reduce the aggregate
outstanding principal amount of Timber Notes (or of Timber Notes and Additional
Timber Notes, as applicable) whose Holders must consent to any amendment,
supplement, other modification or waiver, (ii) reduce the rate of or extend the
time for payment of interest on any Timber Note or Additional Timber Note, (iii)
reduce the principal of or extend the fixed maturity of any Timber Note or
Additional Timber Note, (iv) reduce the premium payable (including any change in
the formulas utilized to compute such amount) upon the redemption or prepayment
of any Timber Note or Additional Timber Note, (v) make any Timber Note or
Additional Timber Note payable in money other than that stated in the Timber
Note or Additional Timber Note or (vi) impair the right to institute suit for
the enforcement of any payment on or with respect to any Timber Note or
Additional Timber Note.

     Without the consent of any Noteholder, the Company and the Trustee may
amend or supplement the Indenture to cure any ambiguity, omission, defect or
inconsistency, to provide for uncertificated notes in 

                                      138
<PAGE>
addition to or in place of certificated notes (PROVIDED that the uncertificated
notes are issued in registered form for purposes of Section 163(f) of the Code
or in a manner such that the uncertificated notes satisfy the criteria contained
in Section 163(f)(2)(B) of the Code), to make any change that does not adversely
affect the rights of any Noteholder, to add to the covenants of the Company, for
the benefit of the Noteholders, to surrender any right or power conferred upon
the Company, to comply with the TIA, to comply with the provisions of the second
paragraph under "--Certain Covenants--Restrictions on Consolidation, Etc." or,
subject to the limitations described under "--Additional Timber Notes," in
connection with the issuance of any Additional Timber Notes.

     The consent of the Noteholders is not necessary under the Indenture to
approve the particular form of any proposed amendment. It is sufficient if such
consent approves the substance of the proposed amendment.

     After an amendment under the Indenture becomes effective, the Company will
mail to Noteholders a notice briefly describing such amendment. However, the
failure to give such notice to all Noteholders or any defect therein, will not
impair or affect the validity of the amendment.

DEFEASANCE OR COVENANT DEFEASANCE

     The Company may, at its option and at any time, elect to have the
obligations of the Company discharged with respect to the outstanding Timber
Notes and any Additional Timber Notes ("defeasance"). Such defeasance means
that the Company shall be deemed to have paid and discharged the entire
indebtedness represented by the outstanding Timber Notes and any Additional
Timber Notes, except for (i) the rights of Holders of outstanding Timber Notes
and any Additional Timber Notes to receive payments in respect of the principal
of, premium, if any, and interest on such Timber Notes and any Additional Timber
Notes when such payments are due, (ii) the Company's obligations with respect to
the Timber Notes and any Additional Timber Notes concerning registration of
Timber Notes and any Additional Timber Notes, mutilated, destroyed, lost or
stolen Timber Notes and any Additional Timber Notes and the maintenance of an
office or agency for payment and money for security payments held in trust,
(iii) the rights, powers, trusts, duties and immunities of the Trustee and (iv)
the defeasance provisions of the Indenture. In addition, the Company may, at its
option and at any time, elect to have the obligations of the Company released
with respect to certain covenants that are described in the Indenture
("covenant defeasance") and any omission to comply with such obligations shall
not constitute a Default or an Event of Default with respect to the Timber Notes
or any Additional Timber Notes. In the event covenant defeasance occurs, certain
events (not including non-payment, bankruptcy and insolvency events) described
under "--Events of Default" will no longer constitute a Default or an Event of
Default with respect to the Timber Notes or any Additional Timber Notes.

     In order to exercise either defeasance or covenant defeasance, (i) the
Company must irrevocably deposit with the Trustee (or another trustee satisfying
criteria set forth in the Indenture), in trust, for the benefit of the holders
of the Timber Notes and any Additional Timber Notes, cash, U.S. Government
Obligations, or a combination thereof, in such amounts as will be sufficient (in
the written opinion of a nationally recognized firm of independent public
accountants), without consideration of reinvestment of interest on such U.S.
Government Obligations, to pay the principal of, Premium, if any, and interest
on the outstanding Timber Notes and any Additional Timber Notes of each Class to
maturity (based upon the Scheduled Amortization of the Timber Notes (and any
similar amount with respect to any Additional Timber Notes) for such Class with
adjustments to such Scheduled Amortization Schedule (and any similar schedule
with respect to any Additional Timber Notes), which adjustments shall (A)
increase the amount of principal payable in accordance with the original
Scheduled Amortization Schedule (and any similar schedule with respect to any
Additional Timber Notes) for such Class on the next succeeding Note Payment Date
by the amount of any Payment Deficiency on the date of defeasance or covenant
defeasance and (B) decrease, in order of maturity, the amount of principal
payable in accordance with the original Scheduled Amortization Schedule (and any
similar schedule with respect to any Additional Timber Notes) for such Class on
the next succeeding Note Payment Date(s) by the excess, if any, of (i) aggregate
principal amount that was paid on or prior to the date of defeasance or covenant
defeasance on the defeased Notes of 

                                      139
<PAGE>
such Class, over (ii) the sum of all amounts specified in the original Scheduled
Amortization Schedule (and any similar schedule with respect to any Additional
Timber Notes) for such Class as Scheduled Amortization on or before the date of
defeasance or covenant defeasance; (ii) the Company shall have delivered to the
Trustee an opinion of independent counsel or a ruling from the Internal Revenue
Service to the effect that the holders of the outstanding Timber Notes and any
Additional Timber Notes will not recognize income, gain or loss for federal
income tax purposes as a result of such defeasance or covenant defeasance and
will be subject to federal income tax on the same amounts, in the same manner
and at the same times as would have been the case if such defeasance or covenant
defeasance had not occurred; (iii) no Default or Event of Default resulting from
the Company having become Bankrupt or Insolvent shall have occurred and be
continuing on the date of such deposit or at any time during the 91-day period
following such deposit; (iv) such defeasance or covenant defeasance shall not
result in a breach or violation of, or constitute a default under, any of the
Operative Documents or any other material agreement or instrument to which the
Company is a party or by which it is bound; (v) the Company shall have delivered
to the Trustee an opinion of independent counsel to the effect that (A) the
trust funds will not be subject to any rights of other creditors of the Company
and (B) after the 91st day following the deposit, the trust funds will not be
subject to the effect of any applicable United States bankruptcy, insolvency,
reorganization or similar laws affecting creditors' rights generally; (vi) no
event or condition shall exist that would prevent the Company from making
payments of the principal of, Premium, if any, and interest on the Timber Notes
and any Additional Timber Notes on the date of such deposit or at any time
ending on the 91st day after the date of such deposit; and (vii) the Company
shall have delivered to the Trustee an Officer's Certificate and an opinion of
independent counsel, each stating that all conditions precedent (other than
conditions requiring the passage of time) provided for relating to either the
defeasance or the covenant defeasance, as the case may be, have been complied
with.

SATISFACTION AND DISCHARGE

     The Indenture provides that it shall cease to be of further effect at such
time as all outstanding Timber Notes and any Additional Timber Notes have become
due and payable or will become due and payable within six months (based upon the
actual principal amount of the Timber Notes and any Additional Timber Notes
previously paid and future payments of principal based upon Minimum Principal
Amortization), or have been or will be called for redemption on a redemption
date that is within six months under arrangements satisfactory to the Trustee
for giving notice of redemption and the Company shall have irrevocably deposited
with the Trustee funds or U.S. Government Obligations sufficient to pay all
outstanding Timber Notes and Additional Timber Notes, including unpaid principal
thereof, accrued and unpaid interest and premiums, if any, and interest on
premiums, if any, thereon, and the Company shall have paid in full all other
sums payable under the Indenture and the Deed of Trust by the Company.
Notwithstanding the foregoing, the Company's obligations with respect to the
registration, transfer and exchange of the Timber Notes and Additional Timber
Notes, compensation and indemnity with respect to the Trustee and the
replacement of the Trustee shall survive until the Timber Notes and any
Additional Timber Notes have been paid in full, and thereafter the Company's
obligations with respect to indemnity and compensation of the Trustee shall
continue to survive.

THE DEED OF TRUST

     The Lien on the Mortgaged Property will be created by a deed of trust (the
"Deed of Trust"), which contains customary provisions with respect to the
granting of a Lien on the collateral and customary representations and
warranties. In addition, the Deed of Trust includes certain covenants, described
below.

CERTAIN DEED OF TRUST COVENANTS

     The Deed of Trust contains certain covenants including, among others, the
following:

     SECURITY.  The Deed of Trust provides that the Company will take such
actions as are required to maintain the priority of the Lien of the Deed of
Trust, and to defend title to the Mortgaged Property, free and clear of defects
and irregularities of title, and free and clear of all liens, security
interests, charges or 

                                      140
<PAGE>
other encumbrances other than those created by the Deed of Trust and Permitted
Encumbrances. The Deed of Trust also provides that the Company will not
mortgage, pledge or hypothecate, or create, suffer or permit to exist any Lien
or other encumbrance on, any of the Mortgaged Property, other than the Lien of
the Deed of Trust and Permitted Encumbrances.

     OTHER AGREEMENTS.  The Deed of Trust provides that, with such exceptions as
do not, and are not likely to, have a Material Adverse Effect, the Company will
promptly take or cause to be taken all such action as is within its control and
may be reasonably required from time to time to enforce or secure the observance
or performance in all material respects of all terms, covenants, agreements or
conditions to be observed or performed by any third parties under any material
Subject Contract or other material instrument or agreement, or any Environmental
Law, General Law or Timber Law, applicable to any of the Mortgaged Property.

     MORTGAGED PROPERTY.  The Deed of Trust requires that the Company perform,
or arrange for the performance of (pursuant to the New Services Agreement or
otherwise), those services described under "Description of Certain Principal
Agreements--New Services Agreement--Services." The Deed of Trust provides that
the Company will comply, or cause compliance with, such covenants in a manner
consistent in all material respects with prudent business practices, in the
reasonable judgment of the Company, (i) are consistent with then current
applicable industry standards or prudent business practices, (ii) do not,
individually or in the aggregate, have a Material Adverse Effect and (iii) are
in compliance in all material respects with applicable Timber Laws.

     In addition, the Deed of Trust requires that (i) the Company cause all of
its liabilities incurred with respect to or affecting the Mortgaged Property to
be paid punctually when due, unless the same constitute a Permitted Encumbrance,
or unless non-payment is otherwise permitted by the Indenture or the Deed of
Trust or the other Operative Documents, or such liability is not material; (ii)
the Company cause all applicable taxes, unless the same constitute a Permitted
Encumbrance, to be paid punctually before the same become delinquent and (iii)
the Company comply (in accordance with the terms thereof) with any final order,
judgment or other non-appealable direction of any Tribunal requiring the
removal, treatment or disposal of any Hazardous Materials or Hazardous Materials
Contamination with respect or attributable to any of the Mortgaged Property or
any Disposal Site.

     PURCHASE AGREEMENTS.  The Deed of Trust provides that, in the event the
Company enters into any agreement for the sale of Company Timber, other than the
New Master Purchase Agreement and related log purchase agreements or an
agreement for a Lump Sum Sale in accordance with the requirements of the
Indenture, such purchase agreement must (i) permit verification by an
independent third party or by the Company of the scaling and measuring of the
amount of Company Timber or Harvested Timber sold in a manner substantially
similar to the verification rights of the Company under the New Master Purchase
Agreement (see "Description of Certain Principal Agreements--New Master
Purchase Agreement--Scaling"); (ii) state that such contract and all rights of
the counterparty thereunder are fully subordinate to the Deed of Trust; (iii)
contain a non-petition agreement substantially similar to that included in the
New Master Purchase Agreement; (iv) contain provisions with respect to
compliance with applicable law by the purchaser substantially similar to those
included in the New Master Purchase Agreement and (v) not contain provisions in
violation of the Indenture or the Deed of Trust.

     INSURANCE.  The Deed of Trust provides that the Company will insure and
keep insured (or cause to be insured or be kept insured) all of the material
Mortgaged Property of an insurable nature (other than Company Timber and
Harvested Timber) in accordance with prudent standards then being followed by
other companies engaged in the same or similar lines of business and in the same
general area.

     INDEMNIFICATION.  The Deed of Trust provides that the Company will
indemnify the Trustee, the Collateral Agent, the trustee under the Deed of Trust
and their respective directors, officers, employees, attorneys, and agents
against certain liabilities including, among others, environmental liabilities
in respect of the Company Timberlands.

                                      141
<PAGE>
THE TRUSTEE AND THE COLLATERAL AGENT

     State Street Bank and Trust Company is to be the Trustee under the
Indenture and the Collateral Agent under the Deed of Trust, and has been
appointed by the Company as Registrar and, together with its affiliate, State
Street Bank and Trust Company, N.A., as Paying Agent with regard to the Timber
Notes.

GOVERNING LAW

     The Indenture provides that it will be governed by, and construed in
accordance with, the laws of the State of New York. The Deed of Trust provides
that it will be governed by, and construed in accordance with, the laws of the
State of California.

DELIVERY, FORM AND TRANSFER

     The Old Notes sold in the Offering were issued in fully registered form
without interest coupons to qualified institutional buyers meeting the
requirements of Rule 144A under the Securities Act ("QIBs"), in the form of
beneficial interests in one or more global Notes (the "Global Old Notes"),
deposited with State Street Bank and Trust Company as custodian for DTC (in such
capacity, the "Custodian"). The Global Old Notes are registered in the name of
Cede & Co. ("Cede"), as nominee of DTC. The New Notes also will be issued
initially as a note in global form (the "Global New Notes," and together with
the Global Old Notes, the "Global Notes") and deposited with the Trustee as
custodian for DTC and registered in the name of Cede, or such other nominee as
DTC may designate.

     DTC will credit, on its internal system, the respective principal amount of
the beneficial interests represented by each Global New Note to the accounts of
persons who have accounts with DTC. Beneficial interests in the Global New Notes
may be held in minimum denominations of U.S. $100,000 or any integral multiple
of $1,000 in excess thereof. Ownership of beneficial interests in a Global New
Note will be limited to persons who have accounts with DTC ("Participants") or
persons who hold interests directly or indirectly through Participants.
Ownership of beneficial interests in the Global New Notes will be shown on, and
the transfer of that ownership will be effected only through, records maintained
by DTC or its nominee (with respect to interests of Participants) and the
records of Participants (with respect to interests of persons who hold directly
or indirectly through Participants). The use of the Global Notes to represent
certain of the Timber Notes permits the Participants to transfer interests in
the Timber Notes electronically in accordance with DTC's established procedures
without the need to transfer a physical certificate.

     So long as DTC or its nominee is the registered owner or Holder of a Global
New Note, DTC or such nominee, as the case may be, will be considered the sole
owner or Holder of the Timber Notes represented by such Global New Note for all
purposes under the Indenture and the New Notes. No owner of a beneficial
interest in a Global New Notes will be able to transfer that interest except in
accordance with DTC's applicable procedures. Payments of the principal of,
premium, if any, and interest on the Global New Notes will be made to DTC or its
nominee, as the case may be, as the registered owner thereof. Neither the
Company, the trustee, nor the paying agent will have any responsibility or
liability for any aspect of the records relating to or payments made on account
of beneficial ownership interests in the Global New Notes or for maintaining,
supervising or reviewing any records of such beneficial ownership interest.

     The Company expects that DTC or its nominee, upon receipt of any payment of
principal, premium, if any, or interest in respect to the Global New Notes, will
credit Participants' accounts with payments in amounts proportionate to their
respective beneficial ownership interests in the principal amount of such Global
New Notes, as shown on the records of DTC or its nominee. The Company also
expects that payments by Participants to owners of beneficial interests in such
Global New Notes held through such Participants will be governed by standing
instructions and customary practices, as is now the case with securities held
for the accounts of customers registered in the names of nominees for such
customers. Such payments will be the responsibility of such Participants.

     DTC has advised the Trustee that, unless and until Definitive Notes are
issued, DTC will take any action permitted to be taken by a Noteholder under the
Indenture only at the direction of one or more Participants to whose accounts
with DTC the Timber Notes are credited. DTC has advised the Trustee that

                                      142
<PAGE>
DTC will take such action with respect to any aggregate principal amount of the
Timber Notes only at the direction of and on behalf of such Participants with
respect to such aggregate principal amount of the Timber Notes. DTC may take
actions, at the direction of the related Participants, with respect to some
Timber Notes which conflict with actions taken with respect to other Timber
Notes.

     TRANSFERS WITHIN DTC.  Transfers between Participants in DTC will be
effected in the ordinary way in accordance with DTC rules and will be settled in
same-day funds. The laws of some states require that certain persons take
physical delivery in definitive form of securities. Consequently, the ability to
transfer beneficial interests in a Global New Note to such persons may be
limited. Because DTC can only act on behalf of Participants, who in turn act on
behalf of indirect participants and certain banks, the ability of a person
having a beneficial interest in a Global New Note to pledge such interest to
persons or entities that do not participate in the DTC system or otherwise take
actions in respect of such interest may be affected by the lack of a physical
certificate evidencing such interest.

     Neither the Company nor the Trustee will have any responsibility for the
performance by DTC or its Participants or indirect participants of their
respective obligations under the rules and procedures governing their
operations.

     DEFINITIVE NEW NOTES.  Definitive New Notes may be issued in minimum
denominations of U.S. $100,000 or any integral multiple of $1,000 in excess
thereof. Definitive New Notes will be issued to Noteholders or their nominees,
if (i) DTC notifies the Registrar that it is no longer willing or able to
discharge properly its responsibilities as depository with respect to the Global
New Notes and the Registrar is unable to appoint a qualified successor within 90
days of receiving notice of such ineligibility on the part of DTC, (ii) the
Registrar or the Trustee has instituted or has been directed to institute any
judicial proceeding in a court to enforce the rights of the Noteholders under
the Timber Notes and the Registrar or the Trustee has been advised by counsel
that in connection with such proceeding it is necessary or appropriate for the
Registrar or the Trustee to obtain possession of the Timber Notes or (iii) a
Holder of a beneficial interest in a Global New Note requests that such interest
be exchanged for a Definitive New Note or Notes.

     Holders of beneficial interests in the Global New Notes may, subject to the
rules and procedures of DTC, cause DTC (or its nominee) to notify the Registrar
in writing of a request for transfer or exchange of such beneficial interest for
a Definitive New Note or Notes (in a principal amount equal to the minimum
authorized denomination or any integral multiple of $1,000 in excess thereof).
The Holder of any Definitive New Note may transfer or exchange the same in whole
or in part (in a principal amount equal to the minimum authorized denomination
or any integral multiple of $1,000 in excess thereof) by surrendering such
Definitive New Note at the corporate trust office of the Registrar in Boston,
Massachusetts or at the office of any transfer agent, together with an executed
instrument of assignment and transfer substantially in the form attached to the
Indenture in the case of transfer and a written request for exchange in the case
of exchange. In exchange for any Definitive New Note or beneficial interest in a
Global New Note properly presented for transfer or exchange with all necessary
accompanying documentation, the Registrar will, within five Business Days of
such request if made at the corporate trust office of the Registrar, or within
10 Business Days if made at the office of a transfer agent (other than the
Registrar), authenticate and deliver at the corporate trust office of the
Registrar or the office of the transfer agent, as the case may be, to the
transferee (in the case of transfer) or Holder (in the case of exchange) or send
by first class mail at the risk of the transferee (in the case of transfer) or
Holder (in the case of exchange) to such address as the transferee or Holder, as
applicable, may request, a Definitive New Note or Notes, as the case may
require, for a like Class and aggregate principal amount and in such authorized
denomination or denominations as may be requested. The presentation for transfer
or exchange of any Definitive New Note will not be valid unless made at the
corporate trust office of the Registrar in Boston, Massachusetts or at the
office of a transfer agent by the registered Holder in person, or by a duly
authorized attorney-in-fact. The Registrar may decline to accept any request for
an exchange or registration of transfer of any New Note called for redemption
during the period of 15 days preceding any Note Payment Date. The Holder of a
New Note will not be required to bear the costs and expenses of effecting any
exchange, transfer or registration of transfer,

                                      143
<PAGE>
except that the relevant Holder will be required to bear (i) the expenses of
delivery by other than regular mail (if any) and (ii) if the Registrar shall so
require, the payment of a sum sufficient to cover any stamp, duty, tax or
governmental charge or insurance charges that may be imposed with respect
thereto.

PAYMENT

     MECHANICS OF PAYMENT.  Payments on the Timber Notes will be made at the
corporate trust office of the Trustee (acting in its capacity as a Paying Agent)
in Boston, Massachusetts or at the corporate trust office of the Trustee's
affiliate, State Street Bank and Trust Company, N.A., in New York, New York or,
subject to applicable laws and regulations, at the office of any paying agent
subsequently appointed. All payments on the Timber Notes will be made to the
persons in whose name such Timber Notes are registered at the close of business
on the fifth day of the month in which the Note Payment Date occurs (the
"Record Date"). Payments on Definitive Notes will be made (i) by a U.S. dollar
check drawn on a bank in New York City or Boston, Massachusetts mailed to the
Holder at such Holder's registered address or (ii) upon application by the
Holder of at least U.S. $5,000,000 in principal amount of Definitive Notes to a
Paying Agent not later than five Business Days prior to the related Record Date,
by wire transfer in immediately available funds to a U.S. dollar account
maintained by the Holder with a bank in New York City or Boston, Massachusetts.
Distributions of interest to Holders of the Global Notes will be made (i) by a
U. S. dollar check drawn on a bank in New York City or Boston, Massachusetts
delivered to the registered owner of such Global Notes at its registered address
or (ii) by wire transfer in immediately available funds to a U.S. dollar account
maintained by such registered owner with a bank in New York City or Boston,
Massachusetts. However, the final distribution with respect to each Class of
Timber Notes will be made only against surrender of the Timber Notes of such
Class at the corporate trust office of the Paying Agent, in Boston,
Massachusetts or of its affiliate in New York, New York.

     Neither the Issuer, the Trustee, the Authenticating Agent, the Paying
Agents nor the Note Registrar will have any responsibility or liability for any
aspect of the records relating to or payments made on account of beneficial
interests in the Global Notes or for maintaining, supervising or reviewing any
records relating to such beneficial interests. It is expected that DTC or its
nominee, upon receipt of any payment of principal or interest distributable in
respect of a Global Note, will immediately credit Participants' accounts with
payments in amounts proportionate to their respective beneficial interests in
such Global Note as shown on the records of the depositories or their respective
nominees. It is also expected that payments by Participants to owners of
beneficial interests in such Global Note held through such Participants will be
governed by standing instructions and customary practices, as is now the case
with securities held for the accounts of customers registered in the names of
nominees for such customers. Such payments will be the responsibility of such
Participants.

     All monies distributable with respect to any Timber Note and remaining
unclaimed for two years after the date upon which such amount shall have become
available for distribution will be repaid by the Trustee or any Paying Agent to
or for the account of the Company, the receipt of such repayment to be confirmed
promptly in writing by the Company, and, to the extent permitted by law, the
Holder of such Timber Note shall thereafter look only to the Company for payment
which such Holder may be entitled to collect, and all liability of the Trustee
or such Paying Agent with respect to such monies will thereupon cease.

     The appointment of any paying agent may be terminated and/or additional
paying agents may be appointed. Notice of any such termination or appointment,
and of any changes in the specified offices, shall be given to the Noteholders.

NON-PETITION

     The Indenture provides that neither the Trustee nor any of the holders of
the Timber Notes will, prior to the date which is one year and one day after the
payment in full of all outstanding Timber Notes and any outstanding Additional
Timber Notes, institute against, or join any other Persons in instituting
against, the Company any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceeding or other similar proceeding under any Bankruptcy Law,
unless the consent of the Holders of 51% in aggregate outstanding principal
amount of the Timber Notes and any Additional Timber Notes to the taking of such
action is obtained.

                                      144
<PAGE>
                             CERTAIN DEFINED TERMS

     Certain defined terms utilized in this Prospectus are defined as follows.
These definitions are qualified in their entirety by the definitions of these
terms in the Indenture and the other Operative Documents.

     An "ACCELERATION EVENT" will be deemed to exist at any time when the
Timber Notes have been accelerated and such acceleration has not been rescinded.

     "ACTUAL PRODUCTION" through any date means the number of Mbfe of Company
Timber actually harvested and sold from July 20, 1998 through such date, except
any such Company Timber that has been included in Deemed Production for such
period.

     "ADDITIONAL LIQUIDITY PROVIDER FEES" means any commitment fee, agent's
fee or similar fee payable to the Liquidity Providers or to any agent for the
Liquidity Providers under the Line of Credit Agreement to the extent, but only
to the extent, that the amount or rate of such fee is in excess of the amount
that would be payable therefor under the terms of the Bank of America Credit
Agreement as in effect on the Closing Date, it being understood that no amount
of any such fee that is or becomes payable pursuant to the terms of the Bank of
America Credit Agreement as in effect on the Closing Date, whether or not such
amount is actually payable on the Closing Date, shall constitute Additional
Liquidity Provider Fees.

     "ADDITIONAL TIMBER PROPERTIES" means (a) any timber rights or timberlands
located in the State of California which are purchased by the Company subsequent
to the Closing Date and subjected to the Lien of the Deed of Trust in connection
with the release of funds from the Prefunding Account and (b) the Elk River
Timberlands if and when the Elk River Timberlands become subject to the Lien of
the Deed of Trust.

     "ADJUSTED DEBT OBLIGATIONS" means, on any Note Payment Date, an amount
equal to the excess, if any, of (a) the aggregate unpaid principal amount of the
outstanding Timber Notes on such date, determined before giving effect to the
payment of any amount paid in respect of the Timber Notes on such date, over (b)
the Aggregate Principal Amortization Amount on such date.

     "ADVANCE" means any Interest Advance and any Termination Advance, which
may be a borrowing, draw or other cash receipt obtained by the Company or the
Trustee on behalf of the Company from the Liquidity Providers under the Line of
Credit Agreement. The term "borrow" when used with respect to any Advance
means to obtain such Advance under the Line of Credit Agreement and the term
"borrowing" has a like meaning.

     "AFFILIATE" of any specified Person means any other Person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified Person. For the purposes of this definition of
"Affiliate," "control," when used with respect to any specified Person,
means the power to direct the management and policies of such Person, directly
or indirectly, whether through the ownership of voting securities, by contract
or otherwise, and the terms "controlling" and "controlled" have meanings
correlative to the foregoing.

     "AGGREGATE MINIMUM PRINCIPAL AMORTIZATION AMOUNT" as of any Note Payment
Date means the aggregate, for all Classes of Timber Notes of the respective
Minimum Principal Amortization Amounts for such date.

     "AGREEMENT NOT TO CUT" means any agreement by the Company to limit or
refrain from cutting, harvesting, severing or selling any Company Timber in
exchange for a monetary payment to the Company.

     "ALTERNATE PROPERTY" means timberlands (a) containing at least the number
of Mbfe of timber as the Headwaters Acquisition Property, (b) having a fair
value at least equal to the Headwaters Acquisition Property, (c) having expected
operating costs not materially greater than the Headwaters Acquisition Property,
and (d) having sufficient access or access rights to enable harvesting
operations to be conducted thereon, all of which matters shall be reflected in
an Officer's Certificate.

     "BANK OF AMERICA CREDIT AGREEMENT" means the Credit Agreement, dated July
20, 1998, among the Company, Bank of America National Trust and Savings
Association, as Agent, and the other financial institutions parties thereto, as
such credit agreement may from time to time be extended, amended, modified,
supplemented or amended and restated in accordance with the provisions of the
Indenture.

                                      145
<PAGE>
     "BANKRUPTCY LAW" means any Federal or State bankruptcy, insolvency,
reorganization or similar law for the relief of debtors from time to time in
effect.

     "BANKRUPT OR INSOLVENT" or "BANKRUPTCY OR INSOLVENCY" shall have
occurred or exist with respect to any Person if:

          (a) such Person shall (i) apply for or consent to the appointment of,
     or the taking of possession by, a receiver, custodian, trustee or
     liquidator of itself or of all or a substantial part of its property under
     any Bankruptcy Law, (ii) make a general assignment for the benefit of its
     creditors, (iii) commence a voluntary case under the Federal Bankruptcy
     Code, (iv) file a petition seeking to take advantage of any other
     Bankruptcy Law, or (v) acquiesce in writing to any petition filed against
     it in an involuntary case under the Federal Bankruptcy Code;

          (b) a proceeding or case shall be commenced, without the application
     or consent of such Person, in any court of competent jurisdiction, seeking
     under any Bankruptcy Law (i) its liquidation, reorganization, dissolution
     or winding-up, or the composition or readjustment of its debts, (ii) the
     appointment of a trustee, receiver, custodian, liquidator or the like of
     such Person or of all or any substantial part of its assets or (iii)
     similar relief in respect of such Person under any Bankruptcy Law, and such
     proceeding or case shall continue undismissed, or an order, judgment or
     decree approving or ordering any of the foregoing (other than an order
     referred to in clause (c) below) shall be entered and continue unstayed and
     in effect, for a period of 60 or more consecutive days; or

          (c) an order for relief against such Person shall be entered in an
     involuntary case under the Federal Bankruptcy Code.

     "BOARD OF MANAGERS" means:

          (a) the Board of Managers of the Company; or

          (b) any Manager or committee of such Board of Managers duly authorized
     under applicable law to act on behalf of such Board of Managers.

     "BOARD RESOLUTION" means a resolution duly adopted by the Board of
Managers of the Company.

     "BUSINESS DAY" means any day other than a Saturday, a Sunday or a day on
which banking institutions in the Borough of Manhattan, the City of New York,
New York, in San Francisco, California or in the Commonwealth of Massachusetts
are authorized or required by law or executive order to close.

     A "CASH RETENTION EVENT" shall be deemed to exist on any date, subsequent
to January 20, 2014, on which any Timber Notes are outstanding.

     "CERCLA" means the Comprehensive Environmental Response, Compensation and
Liability Act, as the same may be in effect from time to time, any successor
statute, and the rules and regulations thereunder.

     "CLASS" means any of (i) the Class A-1 Timber Notes, (ii) the Class A-2
Timber Notes and (iii) the Class A-3 Timber Notes or (iv) any class of
Additional Timber Notes.

     "CLOSING DATE" shall mean July 20, 1998.

     "COLLATERAL AGENT EXPENSES" means any expenses or damages of or
compensation owing to the Collateral Agent (including, without limitation, the
reasonable fees and disbursements of counsel to the Collateral Agent) incurred
with respect to the enforcement or administration of the Deed of Trust or owing
to the Collateral Agent as part of the Secured Obligations.

     "COLLATERAL RELEASE PRICE" means, as of any date, in respect of any
Company Owned Timberlands or Company Timber Rights to be released from the Lien
of the Deed of Trust on such date pursuant to the provisions described under
"Description of the Timber Notes--Collateral Release Provisions," an amount
equal to the product of (a) the number of Mbfe of Company Timber located on the
Company Owned Timberlands to be released (or on the Company Timber Rights
Property that is subject to the Company Timber Rights to be released, as
applicable) and (b) an amount equal to $724, escalated at a rate of 3 1/2% per
annum (compounded annually, commencing January 1, 1999) to such date.

                                      146
<PAGE>
     "COMMITMENT" means, at any time, the maximum principal or face amount of
the Advances, whether or not outstanding, that a Liquidity Provider is required
to make under the Line of Credit Agreement at such time, as such amount may be
varied or adjusted from time to time. "COMMITMENTS" means, at any time, the
aggregate amount of the Commitments of all Liquidity Providers at such time.

     "COMPANY OWNED TIMBERLANDS" means:

          (a) the parcels of land described in (i) Exhibit A to the Deed of
     Trust and (ii) any amendment to the Deed of Trust with respect to the
     addition of Substitute Timber Property or Additional Timber Properties,
     together with the entire right, title and interest of the Company in and to
     such parcels of land, subject to Permitted Encumbrances, together with (a)
     all right, title and interest of the Company in and to all buildings,
     structures and other improvements now standing, or at any time hereafter
     constructed or placed, upon such land, including, without limitation, all
     right in and to all equipment and fixtures of every kind and nature on such
     land or in any such buildings, structures or other improvements (such
     buildings, structures, other improvements, equipment and fixtures being
     herein collectively called the "Improvements"), (b) all right, title and
     interest of the Company in and to all and singular the tenements,
     hereditaments, easements, rights of way, rights, privileges and
     appurtenances in and to such land belonging or in any way appertaining
     thereto, including without limitation, all right, title and interest of the
     Company in, to and under any streets, ways, alleys, vaults, gores or strips
     of land adjoining such land and (c) all claims or demands of the Company,
     in law or in equity, in possession or expectancy of, in and to such land
     together with all rents, income, revenues, issues and profits from and in
     respect of the property described above in this paragraph (a) and the
     present and continuing right to make claim for, collect, receive and
     receipt for the same as hereinafter provided. It is the intention of the
     Company that, so far as may be permitted by law, all of the foregoing,
     whether now owned or hereafter acquired by the Company, affixed, attached
     or annexed to such land shall be and remain or become and constitute a part
     of the Mortgaged Property and the security covered by and subject to the
     Lien of the Deed of Trust;

          (b) all right, title and interest of the Company in and to (i) all
     extensions, improvements, betterments, renewals, substitutes and
     replacements of and on the property described in the foregoing clause (a)
     and (ii) all additions and appurtenances thereto not presently leased to or
     owned by the Company and hereafter leased to, acquired by or released to
     the Company or, constructed, assembled or placed upon the Company Owned
     Timberlands immediately upon such leasing, acquisition, release,
     construction, assembling or placement, and without any further grant or
     other act by the Company (including, without limitation, all lands added by
     lot line adjustment to any existing legal parcel constituting part of the
     Company Owned Timberlands); and

          (c) all the estate, right, title and interest of the Company, in and
     to all contract rights, actions and rights in action, relating to the
     property described in clause (a), including, without limitation, all rights
     to insurance proceeds and unearned premiums arising from or relating to
     damage to such property.

     Notwithstanding the foregoing, Company Owned Timberlands shall not include
any Pacific Lumber Timber.

     "COMPANY TIMBER" means (i) all trees and timber, including, without
limitation, standing timber and crops, now located on or hereafter planted or
growing in the soil of any Company Timber Property (other than the Pacific
Lumber Timber Rights Property), or any part or parcel thereof, and all
additions, substitutions and replacements thereof (including timber to be cut
pursuant to a Purchase Agreement) and (ii) any and all Harvested Timber.

     "COMPANY TIMBER PROPERTY" means the Company Owned Timberlands and the
Company Timber Rights Property.

     "COMPANY TIMBER RIGHTS" means (i) the timber rights of the Company in
respect of the Company Timber Rights Property referred to in clause (i) of the
definition of such term, including, without limitation, the ownership of, and
(subject to compliance with applicable law) the right in perpetuity (or, in the
case of Company Timber Rights in respect of not more than 200 acres of
timberlands, the right expiring not earlier

                                      147
<PAGE>
than November 1, 2027) to harvest, all trees and timber, including, without
limitation, standing timber and crops, now located on or hereafter planted or
growing in the soil of such Company Timber Rights Property or any part or parcel
thereof and (ii) any timber rights which are (A) purchased by the Company
subsequent to the Closing Date with funds from the Prefunding Account, (B) in
perpetuity or expire no earlier than December 31, 2048 and (C) described in an
amendment to the Deed of Trust.

     "COMPANY TIMBER RIGHTS PROPERTY" means (i) those portions of the
timberlands owned by Pacific Lumber, Salmon Creek or an unrelated third party on
the date hereof which are subject to the Company Timber Rights and are described
with particularity in the Pacific Lumber Timber Deeds and, as to a portion of
such lands, in certain maps referenced in the Pacific Lumber Timber Deeds and
held by an escrow agent pursuant to an Escrow Agreement by and among the
Company, Pacific Lumber, Salmon Creek and such escrow agent, dated as of the
Closing Date, and (ii) any timberlands that are subject to timber rights
referred to in clause (ii) of the definition of Company Timber Rights.

     "CONTINGENT OBLIGATION" means, as to any Person, any obligation of such
Person guaranteeing any Indebtedness, leases, dividends or other obligations
("primary obligations") of any other Person (the "primary obligor") in any
manner, whether directly or indirectly, including, without limitation, any
obligations of such Person, whether or not contingent, (i) to purchase any such
primary obligation or any property constituting direct or indirect security
therefor, (ii) to advance or supply funds (x) for the purchase or payment of any
such primary obligation or (y) to maintain working capital or equity capital of
the primary obligor or otherwise to maintain the net worth or solvency of the
primary obligor, (iii) to purchase property, securities or services primarily
for the purpose of assuring the owner of any such primary obligation of the
ability of the primary obligor to make payment of such primary obligation or
(iv) otherwise to assure or hold harmless the holder of such primary obligation
against loss in respect thereof; provided, however, that the term Contingent
Obligation shall not include endorsements of instruments for deposit or
collection in the ordinary course of business or obligations in connection with
surety or appeal bonds.

     "CONVEYANCE DOCUMENTS" means (i) the Grant Deed dated March 18, 1993 from
Pacific Lumber, as grantor, to Scotia Pacific, as grantee, conveying certain of
the Company Owned Timberlands to Scotia Pacific and reserving in Pacific Lumber
certain timber rights (the "First Pacific Lumber Grant Deed"), (ii) the Grant
Deed dated on or prior to the Closing Date from Pacific Lumber, as grantor, to
the Company, as grantee, conveying certain Company Owned Timberlands to the
Company (the "Second Pacific Lumber Grant Deed"), (iii) the Quitclaim Deed
dated on or prior to the Closing Date from Pacific Lumber to the Company
conveying to the Company all of Pacific Lumber's interest in certain of the
timber rights previously reserved by Pacific Lumber in the First Pacific Lumber
Grant Deed (the "Pacific Lumber Quitclaim Deed"), (iv) three Grant Deeds, each
dated on or prior to the Closing Date, from Pacific Lumber, as grantor, to the
Company, as grantee, conveying the Company Timber Rights to the Company (the
"Pacific Lumber Timber Deeds"), (v) the Bill of Sale and General Assignment
dated as of March 23, 1993 transferring from Pacific Lumber certain of the Data
Processing Information and other personal property to Scotia Pacific (the "Bill
of Sale"), (vi) the Bill of Sale and General Assignment dated as of the Closing
Date transferring from Pacific Lumber certain Data Processing Information and
other personal property with respect to certain Company Owned Timberlands and
the Company Timber Rights to the Company (the "New Bill of Sale"), (vii) the
New Environmental Indemnification Agreement, (viii) the New Reciprocal Rights
Agreement and (ix) the Transfer Agreement dated as of the Closing Date (the
"New Transfer Agreement") among the Company, Pacific Lumber and Salmon Creek.

     "DATA PROCESSING EQUIPMENT" means all hardware, software, or other data
processing systems or equipment, whether now owned or hereafter acquired by the
Company, and wherever located.

     "DATA PROCESSING INFORMATION" means all information, programs, know-how,
methods or methodology relating to the management of the Company Timber
Property, the harvesting, severing or cutting of Company Timber, and the
preparation of applications for Timber Harvesting Plans, including, without
limitation, all such information, programs, know-how, methods or methodology
relating to the GIS.

                                      148
<PAGE>
     "DEBT OBLIGATIONS" as of any date (in each case determined before giving
effect to any payment made on such date), means the sum of (a) the outstanding
principal balance of the Timber Notes as of such date plus (b) interest accrued
and unpaid on the Timber Notes to such date, including any interest on unpaid
interest (computed on the basis of a 360-day year of twelve 30-day months), plus
(c) any Premium accrued and unpaid on the Timber Notes and any interest accrued
and unpaid thereon.

     "DEEMED COLLATERAL VALUE", for any Monthly Calculation Date, means an
amount equal to the product (in dollars) of the Collateral Value Factor for such
date and the Deemed Remaining Harvest Quantity for such date.

     "DEEMED PRODUCTION" through any date means the number of Mbfe of Company
Timber deemed harvested and sold from July 20, 1998 through such date as
described under "Deemed Production."

     "DEEMED REMAINING HARVEST QUANTITY" means, for any Monthly Calculation
Date, an amount equal to the excess of (i) of the structured Harvest Quantity
over (ii) the sum of all Actual Production and all Deemed Production (each
expressed in Mbfe) through such date.

     "DEFAULT" means any occurrence or condition that, with notice or the
lapse of time, or both, would become an Event of Default.

     "DEFAULT INTEREST" means interest on any amount of principal or Regular
Interest on any Class of Timber Notes that was not paid when such amount became
due and payable.

     "DEFAULT RATE" means the applicable Note Rate plus 2.00%.

     "DEFEASANCE" shall have the meaning set forth in Section 8.2 of the
Indenture.

     "DEFICIENCY PREMIUM AMOUNT" with respect to any Payment Deficiency on any
Class of Timber Notes with respect to which a Deficiency Premium Amount is
payable on a Note Payment Date, means an amount of interest (computed on the
basis of a 360-day year of twelve 30-day months) on such Payment Deficiency, for
the period from and including the Note Payment Date immediately preceding such
Note Payment Date to but excluding such Note Payment Date, at a rate per annum
equal to 1.50%.

     "DEFINITIVE NEW NOTES" means a New Note issued in certificated form.

     "DEPLETION AMORTIZATION AMOUNT" means, on any Note Payment Date, an
amount, if any, equal to the lesser of (a) the excess, if any, of (i) the
balance in the Payment Account on such date over (ii) the sum of the Minimum
Obligations on such date or (b) the Excess Debt Obligations Amount on such date;
PROVIDED, HOWEVER, that the issuance of Additional Timber Notes may result in
modification to the computation of the Depletion Amortization Amount.

     "DEPOSITORY" means, with respect to the Global Notes, DTC or such other
Person or Persons as shall be designated as Depository by the Registrar.

     "DISCOUNTED SERVICING OBLIGATION" on any Monthly Deposit Date or Note
Payment Date, means the amount specified as such in the Structuring Schedule in
Annex I opposite the monthly period preceding such date.

     "DISPOSAL SITE" means any site, facility or location to which any
Hazardous Materials from or attributable to the Company Owned Timberlands have
been transported for treatment, disposal, storage or deposit.

     "DOWNGRADE ADVANCE" has the meaning set forth under "Description of the
Timber Notes--Line of Credit".

     "DTC" means the Depository Trust Company, a New York corporation.

     "ELIGIBLE INVESTMENTS" means any one or more of the following, which, in
each case, matures (or is redeemable by the holder thereof without the
incurrence of a loss) not later than the date the funds invested therein are
required to be used: (a) direct obligations of, and obligations fully guaranteed
or insured by, the United States of America or any agency or instrumentality of
the United States of America, the obligations of which are backed by the full
faith and credit of the United States of America; (b) demand deposits

                                      149
<PAGE>
(including but not limited to controlled disbursement accounts or other similar
accounts) and time deposits with, and certificates of deposit and bankers'
acceptances issued by, any bank or trust company organized under the laws of the
United States of America or any State thereof whose unsecured, unguaranteed
long-term senior debt obligations are rated "AA" by S&P and "Aa2" by Moody's
or higher, or whose unsecured, unguaranteed commercial paper obligations are
rated "A-1" by S&P and "P-1" by Moody's or higher, including the Trustee, so
long as the Trustee otherwise satisfies such requirements (or, in the case of
the Expense Reserve, whether or not the Trustee satisfies such requirements);
(c) repurchase agreements entered into with entities whose unsecured,
unguaranteed long-term debt obligations are rated "AA" by S&P and "Aa2" by
Moody's or higher, or whose unsecured, unguaranteed commercial paper obligations
are rated "A-1" by S&P and "P-1" by Moody's or higher, pursuant to a written
agreement with respect to any obligation described in clause (a) above; (d)
commercial paper (including both noninterest-bearing discount obligations and
interest-bearing obligations payable on demand or on a specified date not later
than 150 days from the date of acquisition thereof) and having a rating of
"A-1" by S&P and "P-1" by Moody's or higher; (e) direct obligations or
shares of any money market fund or other similar investment company all of whose
investments consist of obligations described in the foregoing clauses of this
definition and that is rated "AAm" by S&P and "Aa" by Moody's or higher; (f)
taxable auction rate securities commonly known as "money market notes" that at
the time of purchase have been rated and the ratings for which (i) for direct
issues, must not be less than "P-1" if rated by Moody's and not less than
"A-1" if rated by S&P, or (ii) for collateralized issues which follow the
asset coverage tests set forth in the Investment Company Act of 1940, as
amended, must have long-term ratings of at least "AAA" if rated by S&P and
"Aaa" if rated by Moody's; or (g) with Rating Agency Confirmation, any
investments hereafter developed which are substantially comparable to those
described above, which, in any case mature (or are redeemable by the holder
thereof without the incurrence of a loss) not later than the date such funds are
required to be utilized.

     "ELK RIVER TIMBERLANDS" means, in the event that any Headwaters
Acquisition Property is acquired by an Affiliate of the Company upon
consummation of the Headwaters Agreement (as such term is defined on page 15),
(a) such Headwaters Acquisition Property or (b) the Alternate Property, either
(a) or (b) of which will be transferred to the Company within 180 days after
consummation of the Headwaters Agreement and made subject to the Lien of the
Deed of Trust promptly after the acquisition thereof by the Company.

     "ENVIRONMENTAL LAWS" means all federal, state or local statutes, laws,
ordinances, regulations, rules, rulings, orders, restrictions, requirements,
writs, injunctions, decrees or other official acts relating to the environment
or hazardous or similar substances (including, without limitation, CERCLA and
similar state laws), whether now or hereafter enacted or imposed by any
Governmental Authority.

     "EUROCLEAR" means Morgan Guaranty Trust Company of New York, Brussels
office, as operator of the Euroclear System.

     "EXCESS DEBT OBLIGATIONS AMOUNT," means, on any Note Payment Date, an
amount equal to the excess, if any, of (a) the sum of (i) the Adjusted Debt
Obligations on such date plus (ii) the Discounted Servicing Obligation at such
date over (b) the Total Collateral Value at such date.

     "EXCESS FUNDS" has the meaning set forth for such term in clause
"TENTH" under "Description of the Timber Notes--Accounts; Payment on the
Timber Notes--Monthly Deposit Dates."

     "EXCESS PAYMENT" means, on any date on which principal is paid on the
Timber Notes, the lesser of (i) the amount of principal paid to the holders of
any Class of Timber Notes on such date minus the Scheduled Amortization Amount
for such Class on such date and (ii) the amount of principal paid to the Holders
of such Class on such date.

     "EXCHANGE OFFER REGISTRATION STATEMENT" shall mean a registration
statement of the Company on an appropriate form under the Securities Act with
respect to the Registered Exchange Offer, all amendments and supplements to such
registration statement, including post-effective amendments thereto, in each
case including the prospectus contained therein, all exhibits thereto and all
material incorporated by reference therein.

                                      150
<PAGE>
     "EXCHANGE TIMBER NOTES" shall mean debt securities of the Company
identical in all material respects to the Timber Notes (except that the
Non-Registration Premium provisions and the transfer restrictions shall be
modified or eliminated, as appropriate, and interest thereon shall accrue from
and including the last date to which interest was paid on the Timber Notes or,
if no such interest has been paid, from the Closing Date) to be issued under the
Indenture to Holders in exchange for Registrable Securities pursuant to the
Registered Exchange Offer.

     "FINAL MATURITY DATE" means July 20, 2028.

     "FINANCIAL ASSET" means "financial asset" as defined in Section
8-102(a)(9) of the Uniform Commercial Code.

     "GENERAL LAWS" means all applicable statutes, laws, ordinances,
regulations, rules, rulings, orders, restrictions, requirements, writs,
injunctions, decrees or other official acts of any Governmental Authority, now
and hereafter existing at any time or times, other than Environmental Laws and
Tax Laws.

     "GIS" means the geographical information system of the Company, including
any Data Processing Equipment and/or Data Processing Information which is a part
of such system , and any updates, upgrades or modifications thereto developed by
Pacific Lumber or the Company.

     "GOVERNMENTAL AUTHORITY" means (a) the United States of America, (b) any
State, commonwealth, county, parish, municipality, territory, possession or
other governmental subdivision within the United States of America or under the
jurisdiction of the United States of America and (c) any Tribunal.

     "HCP" means a habitat conservation plan.

     "HARVESTED TIMBER" means all trees, timber and crops which have been
severed, cut or harvested from the Company Timber Property (other than the
Pacific Lumber Timber Rights Property), or any parcel thereof, and with respect
to which title has not yet passed to a third party purchaser in compliance with
the terms of the Indenture.

     "HAZARDOUS MATERIALS" means (a) any "hazardous waste," "hazardous
substance," "hazardous material," "hazardous constituent," "toxic
chemical," "toxic substance," "acutely toxic substance," "pollutant" or
"contaminant," or any other formulation intended to define, list or classify
substances by reason of hazardous, dangerous, toxic or other deleterious
properties, such as ignitability, corrosivity, reactivity, carcinogenicity,
reproductive toxicity or "EP toxicity," as defined in any Environmental Law
(including, without limitation, asbestos, polychlorinated biphenyls, oil,
petroleum, petroleum-related or petroleum-derived products, natural gas, natural
gas liquids, liquified natural gas or synthetic natural gas), or any similar
substances, (b) any substance the presence of which on any property included in
the Company Owned Timberlands is prohibited by any Environmental Law, (c) any
underground storage tanks, (d) any flammable substances or explosives or any
radioactive materials and (e) any other substances subject to any rules or
regulations (including, without limitation, any notice requirements or special
handling requirements) of any Governmental Authority under any Environmental
Law.

     "HAZARDOUS MATERIALS CONTAMINATION" means the contamination (whether now
existing or hereafter occurring) of any improvements, facilities, soil,
groundwater, air or other elements on or of any property included in the Company
Owned Timberlands or the contamination of any improvements, facilities, soil,
groundwater, air or other elements on or of any other lands as a result of
Hazardous Materials at any time (before or after the date of the Deed of Trust)
emanating from any Company Owned Timberlands.

     "HEADWATERS ACQUISITION PROPERTY" means, of the approximately 7,700 acres
of timberlands expected to be acquired by an Affiliate of the Company upon the
consummation of the Headwaters Agreement, that portion of such timberlands, if
any, actually so acquired by an affiliate of the Company upon consummation of
the Headwaters Agreement.

     "HOLDER" means the Person in whose name a Timber Note or an Additional
Timber Note is registered on the Register or on any similar register for any
Additional Timber Notes, as the case may be.

     "INDEBTEDNESS" means, as to any Person, without duplication, (i) all
indebtedness of such Person for borrowed money or for the deferred purchase
price of property or services, (ii) the face amount of all letters

                                      151
<PAGE>
of credit issued for the account of such Person and all drafts drawn thereunder,
(iii) the aggregate amount payable under all capital leases under which such
person is the lessee, (iv) all Contingent Obligations of such Person, (v) all
net obligations of such Person under any interest rate protection agreements,
(vi) all obligations of such Person under "take-or-pay" or other similar
agreements and (vii) all liabilities of the types described in clauses (i),
(ii), (iii), (iv), (v) and (vi) secured by any Lien on any property owned by
such Person, whether or not such liabilities have been assumed by such Person;
PROVIDED, HOWEVER, that Indebtedness shall not include (a) trade payables due
within 90 days, accrued expenses and other current liabilities arising in the
ordinary course of business in commercially reasonable amounts not inconsistent
with industry standards, (b) compensation, pension obligations and other
obligations arising from employee benefits and employee arrangements in
commercially reasonable amounts not inconsistent with industry standards, (c)
indebtedness consisting of letters of credit or otherwise required by law in
respect of workers' compensation obligations or similar social insurance and (d)
indebtedness the occurrence of which is expressly contemplated by the terms of
the Indenture or other Operative Documents.

     "INSTITUTIONAL ACCREDITED INVESTOR" means a Person which is an
institution and is an "accredited investor" as defined in Rule 501(a)(1), (2),
(3) or (7) of Regulation D under the Securities Act, but is not a QIB.

     "INTEREST ADVANCE" has the meaning set forth under "Description of the
Timber Notes--Line of Credit".

     "LEGENDED DEFINITIVE NOTE" means a Definitive Note bearing the Securities
Legend.

     "LIEN" means any deed of trust, security interest, assignment, pledge,
hypothecation, charge or other encumbrance.

     "LIEN OF THE DEED OF TRUST" means the lien, assignment and security
interest created or granted, or renewed, extended and continued in force and
effect, by the Deed of Trust (including the after-acquired property provisions
of the Deed of Trust), or created by any subsequent conveyance under the Deed of
Trust or supplement to the Deed of Trust in favor of the Collateral Agent
(whether made by the Company or any other Person), or otherwise created,
effectively constituting any property a part of the security and Mortgaged
Property held by the Collateral Agent for the benefit of the Secured Parties.

     "LINE OF CREDIT ACCELERATION" means the election of the Liquidity
Providers, during the continuance of a Triggering Event, to permanently cancel
their obligations to make Advances under the Line of Credit Agreement (other
than by reason of a Termination Advance having been made or the occurrence of
the Scheduled Termination Date) or, if a Termination Advance has been made, to
require that such Advance be payable on each Monthly Deposit Date and Note
Payment Date in accordance with the provisions described under "Description of
the Timber Notes--Accounts; Payment on the Timber Notes--Monthly Deposit Dates"
and "--Note Payment Dates", in each case as provided in the Line of Credit
Agreement, or such other meaning as provided in the Line of Credit Agreement
then in effect.

     "LINE OF CREDIT AGENT" means the financial institution or other agent
under the Line of Credit Agreement, designated thereunder from time to time,
through whom the Liquidity Providers make Advances to the Company or to the
Trustee on behalf of the Company and who is authorized to receive payments of
interest and principal payable to the Liquidity Providers from the Company, in
accordance with the terms of the Line of Credit Agreement.

     "LINE OF CREDIT AGREEMENT" means a credit facility, including a line of
credit, revolving loan agreement, letter of credit facility or any similar
financing facility, of the Company in effect from time to time with one or more
Liquidity Providers each of whom, as of the date such credit facility is first
entered into, or, if later with respect to any Liquidity Provider, as of the
date it first becomes party thereto, has the Required Liquidity Provider Rating,
pursuant to which the Company or the Trustee on behalf of the Company may obtain
Interest Advances or a Termination Advance from the Liquidity Providers
thereunder, as such credit facility may from time to time be extended, amended,
modified, supplemented or amended and restated in accordance with the provisions
described under "Description of the Timber Notes--Line of Credit"; provided,
however, that such credit facility is either (I) the Bank of America Credit
Agreement or

                                      152
<PAGE>
(II) a replacement for a then existing Line of Credit Agreement in accordance
with the provisions described under "Description of the Timber Notes--Line of
Credit". As of the Closing Date, the Line of Credit Agreement is the Bank of
America Credit Agreement.

     "LINE OF CREDIT AMORTIZATION AMOUNT" means, as of any Note Payment Date,
the amount, if any, of principal, which, under the terms of the Line of Credit
Agreement is payable on such Note Payment Date in respect of a Termination
Advance.

     "LIQUIDITY PROVIDER" means any financial institution that is at the
relevant time a party to the Line of Credit Agreement and has a Commitment
thereunder or has Advances outstanding thereunder.

     "LIQUIDITY PROVIDERS' EXPENSES" means, as of any date, all amounts then
due from the Company under the Line of Credit Agreement, other than interest
(including any Supplemental Liquidity Provider Interest) and principal and other
than any Additional Liquidity Provider Fees); provided, however, that
indemnification obligations under the Line of Credit Agreement shall not be
deemed to be Liquidity Providers' Expenses (but shall be deemed to be
obligations for interest and principal on Advances) to the extent that such
indemnification obligations include, or represent compensation for or damages
constituting, the principal of and interest on Advances.

     "LUMBER PPI INDEX" means, with respect to any date, the most recent
Producer Price Index (Lumber and Wood Products Commodity Groups) (Standard
Industrial Classification No. 2400) as published by the United States Department
of Labor, Bureau of Labor Statistics or any substitute index hereafter adopted
by the Department of Labor.

     "LUMBER PPI INFLATION FACTOR" means, with respect to any date, a
fraction, the numerator of which is the then most recent Lumber PPI Index and
the denominator of which is the PPI Index in effect with respect to January 1,
1998.

     "MAJORITY HOLDERS" at any date, means the Holders of a majority in
aggregate outstanding principal amount of Timber Notes and any Additional Timber
Notes at such date.

     "MATERIAL ADVERSE EFFECT" means any material adverse effect on (a) the
Mortgaged Property or the operation, use or value thereof, (b) the ability of
the Company to perform and observe in all material respects its covenants and
obligations under the Deed of Trust, the Indenture or any of the other Operative
Documents, (c) the condition (financial or otherwise), results of operations,
business or business prospects of the Company or (d) the rights or remedies of
the Trustee or any Noteholder under the Indenture or of the Deed of Trust
Trustee or the Collateral Agent under the Deed of Trust.

     "MBFE" means, with respect to (i) old growth redwood, one Mbfe for each
one thousand board feet, net Scribner scale, of Company Timber, (ii) old growth
Douglas-fir, 0.723757 Mbfe for each one thousand board feet, net Scribner scale,
of Company Timber, (iii) young growth redwood, 0.751381 Mbfe for each one
thousand board feet, net Scribner scale, of Company Timber, (iv) young growth
Douglas-fir, 0.488950 Mbfe for each one thousand board feet, net Scribner scale,
of Company Timber and (v) each other species or category of Company Timber other
than hardwoods (i.e., trees which are not conifers), 0.309392 Mbfe for each one
thousand feet, net Scribner scale, of Company Timber.

     "MINIMUM OBLIGATIONS" means, on any Note Payment Date, the sum of (a) the
Aggregate Minimum Principal Amortization Amount on such Note Payment Date, (b)
all accrued and unpaid interest (excluding interest on premiums) due and payable
to the Holders of the Timber Notes and any Additional Timber Notes on such Note
Payment Date, and (c) the aggregate amount, if any, of principal and interest
(other than any Supplemental Liquidity Provider Interest) in respect of
outstanding Advances under the Line of Credit Agreement to be paid from the
Payment Account on such Note Payment Date.

     "MONTHLY CALCULATION DATE" means the last day of each calendar month.

     "MONTHLY PERIOD" means, with respect to any Monthly Calculation Date, the
calendar month ending on such Monthly Calculation Date.

     "MORTGAGED PROPERTY" means all of the rights, titles, interests and
estates now owned or hereafter acquired by the Company in, to and under, each of
the following:

                                      153
<PAGE>
          (a) the Company Owned Timberlands;

          (b) the Company Timber Rights;

          (c) all Company Timber;

          (d) the Accounts, all funds, investments, securities and Financial
     Assets from time to time held in or credited to any Account, all Security
     Entitlements with respect to any Account and all interests, profits,
     Proceeds, or other income derived from such funds, investments, securities,
     Financial Assets and Security Entitlements and all the Company's rights in
     any funds held in any Account;

          (e) all the Subject Contracts, and all the Proceeds now or hereafter
     receivable, owing, deliverable, performable or attributable to or under the
     Subject Contracts;

          (f) all Data Processing Equipment and all other machinery, equipment
     and other tangible personal property and all fixtures and improvements now
     or hereafter situated upon any part of the Company Owned Timberlands;

          (g) all Data Processing Information and all other information,
     programs, know-how, methods or methodology relating to the management of
     the Company Timber Property and the harvesting, severing or cutting of
     Company Timber;

          (h) all existing and future permits, licenses, rights-of-way,
     easements, leases, franchises, certificates of public convenience and
     necessity, and all similar rights and privileges, that relate to or are
     appurtenant to any part of the Company Timber Property;

          (i) all Proceeds of and other rights relating to insurance or
     condemnation (including, without limitation, any judgments, insurance
     proceeds, awards of damages and settlements) receivable or accruing by
     reason of the loss of, damage to, diminution in the value of or income or
     revenues from, or taking (by power of eminent domain or otherwise) of all
     or any part of the properties or interests hereinabove or hereinbelow
     described in this definition of the Mortgaged Property;

          (j) all documents, instruments, drafts, acceptances, general
     intangibles, chattel paper, deposit accounts, accounts, and all the
     Proceeds therefrom or attributable thereto, whether now or hereafter
     existing, arising out of or relating to the sale, use, exchange,
     development, operation, cutting, harvesting, storage, gathering,
     transportation, improvement, marketing, disposal, lease, handling or other
     dealings with or of all or any portion of the properties or interests
     hereinabove or hereinbelow described in this definition of Mortgaged
     Property;

          (k) without limiting the foregoing descriptions, all equipment and
     inventory (as such terms are defined in the Uniform Commercial Code) and
     all documents (as defined in the Uniform Commercial Code) now and at any
     time or times hereafter obtained or acquired by the Company covering or
     representing all or any portion of the properties or interests hereinabove
     or hereinbelow described in this definition of Mortgaged Property;

          (l) all Timber Harvesting Plans and any other permits, documents or
     other governmental approvals pertaining to the harvesting, cutting,
     severing, transporting, storing, processing or handling of the Company
     Timber; and all plans, engineering reports, land planning, maps, surveys,
     and information and any other reports, plans, maps, surveys or information
     to be used in connection with the Company Owned Timberlands or the Company
     Timber Rights;

          (m) all property of any kind or description that (i) may from time to
     time after the date of the Deed of Trust by delivery or by writing of any
     kind be conveyed, mortgaged, pledged, assigned or transferred to the
     Collateral Agent by the Company, or by any Person, with the consent of the
     Company, or otherwise as expressly permitted by the terms of the Deed of
     Trust and accepted by the Collateral Agent to be held as part of the
     Mortgaged Property or (ii) is required by the terms of the Indenture or the
     Deed of Trust to be subjected to the Lien of the Deed of Trust;

                                      154
<PAGE>
          (n) each and every right, privilege, hereditament and/or appurtenance
     in anywise incident or appertaining to any of the properties or interests
     hereinabove or hereinbelow described in this definition of the Mortgaged
     Property;

          (o) the Proceeds from or attributable to the rights, titles, interests
     and estates hereinabove referred to in this definition of the Mortgaged
     Property (including, without limitation, all Assigned Proceeds) (as defined
     in the Deed of Trust), all guarantees and suretyship agreements relating to
     any such Proceeds, and the rights, titles and interests of the Company
     therein, and all security for payment or performance thereof, now or
     hereafter existing or arising;

          (p) all other personal property used in connection with the
     above-described Mortgaged Property; and

          (q) all extensions, renewals, proceeds, accessions, improvements,
     substitutions and replacements of and to any of the above-described
     Mortgaged Property.

     Notwithstanding the foregoing, Mortgaged Property shall not include (i) any
Pacific Lumber Timber, (ii) any motor vehicles subject to a certificate of title
law, (iii) any Timber Harvesting Plans, to the extent that the Company is
prohibited from granting a security interest therein, (iv) any permits,
documents or other governmental approvals other than Timber Harvesting Plans
which the Company is prohibited by applicable law from granting a security
interest in or (v) any accounts or inventory (as each such term is defined in
the Uniform Commercial Code) of Pacific Lumber or any proceeds thereof.

     "NONRECOURSE TIMBER ACQUISITION INDEBTEDNESS" means purchase money
indebtedness incurred by the Company in the course of acquisition of any
timberlands or timber rights, provided that (i) in the event of nonpayment of
such purchase money indebtedness, the holder thereof shall only have recourse
for repayment to the property securing such indebtedness and (ii) the agreements
in respect of such purchase money indebtedness shall contain a non-petition
agreement substantially similar to that included in the New Master Purchase
Agreement.

     "NON-RENEWAL ADVANCE" has the meaning set forth under "Description of
the Timber Notes--Line of Credit".

     "NOTEHOLDER" means a Holder.

     "NOTE RATE" means, for each Class of Timber Notes, the interest rate
indicated on the face of such Class of Timber Notes.

     "OPERATING AGREEMENT" means the Agreement of Limited Liability Company of
the Company, as amended from time to time.

     "OPERATIVE DOCUMENTS" means the Indenture, the Deed of Trust, the Timber
Notes from time to time outstanding, the New Services Agreement, the New Master
Purchase Agreement (and log purchase agreements entered into pursuant thereto)
and the Conveyance Documents.

     "OUTSTANDING" when used with reference to any Timber Notes or any
Additional Timber Notes, means, as of any particular time, all Timber Notes (or
Additional Timber Notes, as applicable) theretofore authenticated and delivered
by the Trustee, other than Timber Notes (or Additional Timber Notes, as
applicable) in respect of which all outstanding or accrued principal of, Regular
Interest and Default Interest on, Premium on and interest on Premium (or similar
amounts with respect to the Additional Timber Notes, as applicable) shall have
been paid in full in accordance with the Indenture; Timber Notes or Additional
Timber Notes theretofore canceled by the Trustee, or surrendered to the Trustee
for cancellation, pursuant to the Indenture; Timber Notes or Additional Timber
Notes in substitution for which other Timber Notes or Additional Timber Notes
shall theretofore have been authenticated and delivered pursuant to the
Indenture; and solely for purposes of determining whether the holders of the
requisite aggregate outstanding principal amount of Timber Notes (or Timber
Notes and Additional Timber Notes, as applicable) have given any request,
demand, authorization, direction, notice, consent or waiver hereunder, Timber
Notes (and Additional Timber Notes, as applicable) registered in the name of (i)
the Company or any other obligor upon the Timber Notes (or Additional Timber
Notes, as applicable), (ii) any nominee or Affiliate of the Company or

                                      155
<PAGE>
such other obligor, (iii) any successor to the interest of the Company in all or
substantially all of the Mortgaged Property, (iv) any nominee or Affiliate of
any such successor, (v) Pacific Lumber or (vi) any nominee or Affiliate or
nominee of any Affiliate of Pacific Lumber.

     "PACIFIC LUMBER" means The Pacific Lumber Company and any successor in
interest thereto.

     "PACIFIC LUMBER TIMBER" means (i) all trees and timber, including,
without limitation, standing timber and crops, now located on or hereafter
planted or growing in the soil of any Pacific Lumber Timber Rights Property, or
any part or parcel thereof, and all additions, substitutions and replacements
thereof and (ii) any and all of the foregoing which have been severed, cut or
harvested from the Pacific Lumber Timber Rights Property or any part of parcel
thereof.

     "PACIFIC LUMBER TIMBER RIGHTS" means the timber rights of Pacific Lumber
in respect of the Pacific Lumber Timber Rights Property, including, without
limitation, the ownership of, and (subject to compliance with applicable law)
the right in perpetuity to harvest, all trees and timber, including, without
limitation, standing timber and crops, now located on or hereafter planted or
growing in the soil of any Pacific Lumber Timber Rights Property or any part or
parcel thereof.

     "PACIFIC LUMBER TIMBER RIGHTS PROPERTY" means those portions of the
Company Owned Timberlands specifically identified as Pacific Lumber Timber
Rights Property on those certain maps held by an escrow agent pursuant to an
Escrow Agreement by and among the Company, Pacific Lumber, Salmon Creek and such
escrow agent, dated as of the Closing Date.

     "PAY-AS-YOU-HARVEST SALE" means, with respect to any sale of Company
Timber, any agreement or arrangement pursuant to which (A) the Company shall
receive any Up Front Payment or (B) the Company shall receive payments for the
purchase of a specified quantity of Company Timber (or Company Timber covered by
one or more Timber Harvesting Plans or contained on one or more parcels of land)
as (or after) such Company Timber is harvested and/or delivered.

     "PERMITTED ENCUMBRANCES" means:

          (a) the specific matters, if any, to which the Deed of Trust is
     expressly made subject as set forth in a Schedule to a mortgagee title
     insurance policy in favor of the Trustee or Collateral Agent in respect of
     the Mortgaged Property;

          (b) the New Reciprocal Rights Agreement;

          (c) easements, restrictions, rights-of-way, servitudes, restrictive
     covenants, permits, licenses, use agreements, boundary agreements, surface
     leases, subsurface leases, or other similar encumbrances on, over or in
     respect of the Company Timber or the Company Timber Property contained in
     or arising from or in respect of any document, instrument or agreement
     entered into by or with the consent of the Company in connection with any
     Timber Harvesting Plans, Timber Laws or Environmental Laws;

          (d) discrepancies, conflicts in boundary lines, shortages in area,
     encroachments or any other facts which a correct survey would disclose,
     none of which, singly or in the aggregate, materially adversely affects the
     operation or value of the Mortgaged Property or materially adversely
     impairs the Company's or the Collateral Agent's right to receive and retain
     the proceeds of cutting, harvesting or severing of Company Timber
     attributable to the Company Owned Timberlands or the Company Timber Rights;

          (e) Liens for certain taxes not yet delinquent and payable or that are
     being diligently contested by the Company in good faith by appropriate
     proceedings and against which adequate reserves are being maintained in
     accordance with generally accepted accounting principles by the Company,
     provided that the enforcement or foreclosure of any such lien shall have
     been stayed pending the resolution of such proceedings;

          (f) operators' liens or mechanics' or materialmen's liens arising in
     the ordinary course of business and incidental to the incurrence of
     reasonable expenses permitted by the Indenture or Deed of Trust with
     respect to the Mortgaged Property for amounts not yet due and payable or
     that are being diligently contested by the Company in good faith by
     appropriate proceedings and against which adequate

                                      156
<PAGE>
     reserves are being maintained by the Company, provided that the enforcement
     or foreclosure of any such lien shall have been stayed pending the
     resolution of such proceedings and such lien is fully subordinate to and
     subject in right of prior payment of the Secured Obligations;

          (g) easements, restrictions, rights-of-way, servitudes, restrictive
     covenants, permits, licenses, use agreements, boundary agreements, surface
     leases, subsurface leases or other similar encumbrances on, over or in
     respect of the Company Timber or Company Owned Timberlands, none of which,
     singly or in the aggregate, materially adversely affects the operation or
     value of the Mortgaged Property or materially adversely impairs the
     Company's or the Collateral Agent's right to receive and retain the
     Proceeds of cutting, harvesting or severing Company Timber attributable to
     the Company Owned Timberlands or the Company Timber Rights;

          (h) such sales contracts and other similar agreements as are
     customarily found in connection with operating properties comparable to the
     Company Owned Timberlands or Company Timber Rights, none of which, singly
     or in the aggregate, materially adversely affects the operation or value of
     the Mortgaged Property or materially adversely impairs the Company's or the
     Collateral Agent's right to receive and retain the Proceeds of cutting,
     harvesting or severing Company Timber attributable to the Company Owned
     Timberlands or the Company Timber Rights;

          (i) any lease, contract or other agreement or encumbrance (including,
     without limitation, the interest of any purchaser under a Lump Sum Sale
     Agreement entered into in accordance with the Indenture in and to Company
     Timber so purchased) granted or created by the Company after the date of
     the Deed of Trust that is specifically permitted and authorized under the
     terms of the Indenture and the Deed of Trust; and

          (j) Liens securing the Indebtedness referred to in clause (u) under
     "Description of the Timber Notes--Certain Covenants--Limitation on
     Indebtedness."

     "PERMITTED INVESTMENTS" means (i) Eligible Investments, (ii) any
promissory notes representing the deferred portion of the sales price of Company
Owned Timberlands or Company Timber Rights as described under "Collateral
Release Provisions" and (iii) investments of a nature described in the
definition of "Eligible Investments," without regard to the required ratings
or maturities set forth therein.

     "PERSON" means an individual, a corporation, a partnership, a trust, an
unincorporated organization, a limited liability company (including, without
limitation, the Company), or a government or political subdivision thereof.

     "PPI INDEX" means, with respect to any date, the most recent Producer
Price Index (all Commodities) as published by the United States Department of
Labor, Bureau of Labor Statistics or any substitute index hereafter adopted by
the Department of Labor.

     "PREMIUM" means any Prepayment Premium payable in respect of an Excess
Payment, any Deficiency Premium Amount payable in respect of a Payment
Deficiency pursuant to the Indenture and any Non-Registration Premium.

     "PREMIUM PROVISION REFUNDABLE AMOUNT" means for any Monthly Deposit Date
(except any Monthly Deposit Date immediately following a Monthly Deposit Date
that is a Note Payment Date), the amount, if any, by which the Premium Provision
for the immediately preceding Monthly Deposit Date exceeded the Premium
Provision for such Monthly Deposit Date. The "Premium Provision Refundable
Amount" for any Monthly Deposit Date immediately following a Monthly Deposit
Date that is a Note Payment Date shall be zero.

     "PROCEEDS" means all proceeds, products, offspring, rents or profits of
or derived from the Mortgaged Property. The term "Proceeds" includes whatever
is receivable or received when any of the Mortgaged Property or Proceeds is
sold, collected, exchanged or otherwise disposed of, whether such disposition is
voluntary or involuntary, and includes, without limitation, all rights to
payment, including return premiums, with respect to any insurance relating
thereto.

                                      157
<PAGE>
     "PRODUCER PRICE INDEX INFLATION FACTOR" means, with respect to any date,
a fraction, the numerator of which is the then most recent PPI Index and the
denominator of which is the PPI Index in effect with respect to January 1, 1998.

     "PURCHASE AGREEMENT" means (i) the New Master Purchase Agreement or (ii)
any other agreement for the purchase of stumpage or logs between the Company and
any other Person, as the same may be extended, renewed, modified, amended or
supplemented.

     "QIB" means "qualified institutional buyer" as defined in Rule 144A
under the Securities Act.

     "RATING AGENCIES" means, at any time, S&P and Moody's or any successor to
any such corporation's business of rating securities, which is then providing a
rating for any of the Timber Notes.

     "RATING AGENCY CONDITION" means, with respect to the issuance of any
Additional Timber Notes, that at the time of the issuance of such Additional
Timber Notes and after giving effect to the issuance thereof, the Timber Notes
shall be rated by S&P and Moody's not lower than the Required Note Ratings.

     "RATING AGENCY CONFIRMATION" means, with respect to any action proposed
to be taken by the Company, that each of the Rating Agencies which is then
providing a rating for the Timber Notes shall have unconditionally (except for
conditions which will be fulfilled prior to consummation of the transaction
requiring Rating Agency Confirmation) confirmed in writing that the contemplated
action will not result in a downgrade, withdrawal, or qualification of the then
current rating given each Class of Timber Notes then outstanding by such Rating
Agency.

     "RATING AGENCY EVALUATION" shall mean, with respect to any action
proposed to be taken by the Company, that each of the Rating Agencies which is
then providing a rating for the respective Classes of Timber Notes shall have
indicated in writing the rating which will be given to the Timber Notes of each
Class then outstanding by such Rating Agency as a consequence of such action,
which may be a downgrading of such rating.

     "RECORD DATE" for any Note Payment Date, means the close of business on
the fifth day of the month in which such Note Payment Date occurs. If a Record
Date is not a Business Day, the Record Date shall not be affected.

     "REGISTERED EXCHANGE OFFER" shall mean the proposed offer of the Company
to issue and deliver to the Holders of the Registrable Securities that are not
prohibited by any law or policy of the SEC from participating in such offer, in
exchange for the Registrable Securities of each Class, a like aggregate
principal amount of the Exchange Timber Notes of such Class.

     "REGISTRABLE SECURITIES" shall mean the Timber Notes; provided, however,
that any Timber Note shall cease to be a Registrable Security when (i) such
Timber Note has been exchanged for a freely tradeable Exchange Timber Note upon
consummation of the Registered Exchange Offer and is thereafter freely tradeable
by the holder thereof not an Affiliate of the Issuer, (ii) a Registration
Statement with respect to such Timber Note shall have been declared effective
under the Securities Act and such Timber Note shall have been disposed of
pursuant to such Registration Statement, (iii) such Timber Note shall have been
sold to the public in compliance with Rule 144 (or any similar provision then in
force) under the Securities Act or is saleable pursuant to Rule 144(k) under the
Securities Act, or (iv) such Timber Note shall have ceased to be outstanding.

     "REGISTRATION DEFAULT" means, if (i) the Exchange Offer Registration
Statement or a Shelf Registration Statement, if applicable, is not declared
effective on or prior to 180 days after the Closing Date, (ii) the Registered
Exchange Offer is not consummated on or prior to 240 days after the Closing Date
or (iii) a Shelf Registration Statement is filed and declared effective on or
prior to 180 days after the Closing Date but shall thereafter cease to be
effective or usable (at any time that the Company is obligated to maintain the
effectiveness thereof) in connection with resales of Timber Notes or Exchange
Timber Notes in accordance with and during the periods specified in the
Registration Rights Agreement.

     "REGISTRATION RIGHTS AGREEMENT" means the Registration Rights Agreement,
dated the Closing Date, between the Issuer and Salomon Brothers Inc, as
representative for Salomon Brothers Inc, BancAmerica

                                      158
<PAGE>
Robertson Stephens, Bear, Stearns & Co. Inc. and Donaldson, Lufkin & Jenrette
Securities Corporation, as initial purchasers.

     "REGISTRATION STATEMENT" means any Exchange Offer Registration Statement
or Shelf Registration Statement.

     "REGULAR INTEREST" means interest on the unpaid portions of the principal
amounts of the outstanding Timber Notes (computed on the basis of a 360-day year
of twelve 30-day months).

     "REINVESTMENT FACTOR" means the following factors for the following
Monthly Deposit Dates in each year:

               FACTOR                   MONTHLY DEPOSIT DATES
- -------------------------------------   ------------------------
1.00000..............................   January 20 and July 20
                                        February 20 and
1.02872..............................   August 20
                                        March 20 and
1.02291..............................   September 20
1.01713..............................   April 20 and October 20
1.01139..............................   May 20 and November 20
1.00568..............................   June 20 and December 20

     "REQUIRED LIQUIDITY AMOUNT," as of any date, is an amount equal to the
aggregate, for all Classes of Timber Notes outstanding, of (i) the Note Rate for
such Class multiplied by (ii) the principal amount of such Class then
outstanding. The Required Liquidity Amount may be modified in connection with
the issuance of Additional Timber Notes.

     "REQUIRED LIQUIDITY PROVIDER RATING" means, with respect to a Liquidity
Provider, a rating on its short-term unsecured debt obligations of not less than
P-1 by Moody's and A-1 by S&P or, if S&P and Moody's have not rated such
Liquidity Provider's short-term unsecured debt obligations, a rating on its
long-term unsecured debt obligations of not less than Aa2 by Moody's and not
less than AA by S&P or, in each case, if any such Rating Agency adopts a new
rating system, any successor rating thereto.

     "REQUIRED NOTE RATINGS" shall mean:

                                                    RATING FOR
                                        -----------------------------------
            RATING AGENCY               CLASS A-1    CLASS A-2    CLASS A-3
- -------------------------------------   ---------    ---------    ---------
Moody's..............................       A1           A3         Baa2
S&P..................................        A            A          BBB

or, if any such Rating Agency adopts a new rating system, any successor rating
thereto.

     "RESTRICTED PERIOD" means the period from the Closing Date through the
40th day after the Closing Date.

     "SCHEDULED AMORTIZATION" means, for any Class of Timber Notes, the amount
of principal payments on the Timber Notes of such Class set forth for such Class
in the schedule set forth under "Overview and Structure of the Transaction."

     "SCHEDULED AMORTIZATION AMOUNT" means, for any Class of Timber Notes as
of any date, the excess, if any, of: (i) the sum of all amounts specified with
respect to such Class in the schedule set forth under "Overview and Structure
of the Transaction" as Scheduled Amortization opposite the respective dates
occurring on or before such date, over (ii) the aggregate principal amount that
was paid on the Timber Notes of such Class prior to such date.

     "SCHEDULED TERMINATION DATE" means the date specified under the Line of
Credit Agreement, as of which, at 5:00 p.m. New York City time or such other
time as is stated in the Line of Credit Agreement, the Liquidity Providers
thereunder cease to be required to make Advances (other than by reason of the
occurrence of a Line of Credit Acceleration or a Termination Advance having been
made), as such date may be extended from time to time.

                                      159
<PAGE>
     "SECURITIES INTERMEDIARY" means State Street Bank and Trust Company,
acting in its capacity as a "securities intermediary" (as defined in Section
8-102(a)(14) of the Uniform Commercial Code), and any successor entity thereto.

     "SECURITIES LEGEND" means the legend set forth in "Transfer
Restrictions," which legend describes certain restrictions on transfer.

     "SECURITY ENTITLEMENT" means "security entitlement" as defined in
Section 8-102(a)(17) of the Uniform Commercial Code.

     "SHELF REGISTRATION STATEMENT" shall mean a "shelf" registration
statement of the Company pursuant to the provisions of Section 3 of the
Registration Rights Agreement which covers some or all of the Registrable
Securities or Exchange Timber Notes, as applicable, on an appropriate form under
Rule 415 under the Securities Act, or any similar rule that may be adopted by
the Commission, amendments and supplements to such registration statement,
including post-effective amendments, in each case including the prospectus
contained therein, all exhibits thereto and all material incorporated by
reference therein.

     "STRUCTURED HARVEST QUANTITY" shall mean 3,397,345 Mbfe.

     "STRUCTURING SCHEDULE" means the schedule attached hereto as Annex I.

     "STRUCTURING PRICES" means the prices per Mbfe set forth under Column C
in the Structuring Schedule.

     "SUBJECT CONTRACTS" means (a) all presently existing and future contracts
or leases relating in any manner to the purchase, sale, removal, regeneration,
cutting, harvesting, hauling or storing of any Company Timber, including,
without limitation, the New Master Purchase Agreement, (b) the New Services
Agreement, (c) the Conveyance Documents, and (d) any other agreements entered
into by the Company subsequent to the date of the Deed of Trust, whether or not
of the same general nature as set forth in clauses (a) through (d).

     "SUPERMAJORITY HOLDERS" at any date, means the Holders of 66 2/3% in
aggregate outstanding principal amount of Timber Notes and any Additional Timber
Notes at such date.

     "SUPPLEMENTAL LIQUIDITY PROVIDER INTEREST" means any interest payable
under the Line of Credit Agreement to the extent, but only to the extent, that
such interest is payable at a rate per annum that is in excess of the rate per
annum for such interest payable under the terms of the Bank of America Credit
Agreement as in effect on the Closing Date, it being understood that no amount
of interest that is or becomes payable pursuant to the terms of the Bank of
America Credit Agreement as in effect on the Closing Date (including by reason
of any payments provided for in Article III of the Bank of America Credit
Agreement), whether or not such amount is actually payable on the Closing Date,
shall constitute Supplemental Liquidity Provider Interest.

     "TAKINGS LITIGATION" means any existing or future action brought by the
Company alleging uncompensated taking, by any governmental authority, of Company
Owned Timberlands or Company Timber Rights for public use, and seeking just
compensation from or other relief against such governmental authority.

     "TAX LAWS" means all applicable statutes, laws, ordinances, regulations,
rules, rulings, orders, restrictions, requirements, writs, injunctions, decrees
or other official acts relating to the reporting, imposition, rendition,
collection, enforcement or other aspects of certain taxes, of every kind or
character now imposed or hereafter enacted by any Governmental Authority.

     "TAXES" means all Yield Taxes and all ad valorem, occupation, property
and other taxes and assessments imposed with respect to the Company Owned
Timberlands or the Company Timber Rights subject to the Lien of the Deed of
Trust (excluding income taxes and franchise taxes).

     "TERMINATION ADVANCE" means a Downgrade Advance or a Non-Renewal Advance,
together with any Interest Advances outstanding on the date such Downgrade
Advance or Non-Renewal Advance is made.

     "TIA" means the Trust Indenture Act of 1939, as amended and in effect
from time to time.

                                      160
<PAGE>
     "TIMBER HARVESTING PLANS" means all permits, whether now existing or
hereafter created, filed with any Governmental Authority with respect to the
harvesting, cutting or severance of Company Timber.

     "TIMBER LAWS" means all applicable statutes, laws, ordinances,
regulations, rules, rulings, orders, restrictions, requirements, writs,
injunctions, decrees or other official acts relating to the harvesting, cutting,
severance, handling or transporting of Company Timber, and the maintenance,
operation and management of the Company Timber Property, whether now or
hereafter enacted or imposed by any Governmental Authority, including, without
limitation, those relating to streams, waterways, wildlife habitat and
endangered species, exclusive of Environmental Laws.

     "TOTAL COLLATERAL VALUE" means, on any date, an amount equal to the
lesser of (a) the Deemed Collateral Value for the Monthly Calculation Date
immediately preceding such date and (b) the Structuring Collateral Value for the
Monthly Calculation Date immediately preceding such date.

     "TRIBUNAL" means any court or any governmental department, commission,
board, bureau, agency or instrumentality of the United States of America or of
any State, commonwealth, territory, possession, county, parish, municipality or
other governmental subdivision within the United States of America or under the
jurisdiction of the United States of America, whether now or hereafter
constituted or existing.

     "TRIGGERING EVENT", at any time, has the meaning assigned to such term in
the Line of Credit Agreement at such time.

     "TRUSTEE'S EXPENSES" means any fees, expenses, and damages of, or
compensation to, the Trustee (including, without limitation, the reasonable fees
and disbursements of counsel to the Trustee) incurred pursuant to the Indenture
or owing to the Trustee as part of the Secured Obligations.

     "U.S. GOVERNMENT OBLIGATIONS" means (i) direct obligations of the United
States of America for the timely payment of which its full faith and credit is
pledged or (ii) obligations of a Person controlled or supervised by and acting
as an agency or instrumentality of the United States of America the timely
payment of which is unconditionally guaranteed as a full faith and credit
obligation by the United States of America, which, in either case, are not
callable or redeemable at the option of the issuer thereof, and shall also
include a depository receipt issued by a bank (as defined in Section 3(a)(2) of
the Securities Act), as custodian with respect to any such U.S. Government
Obligation or a specific payment of principal of or interest on any such U.S.
Government Obligation held by such custodian for the account of the holder of
such depository receipt, PROVIDED that (except as required by law) such
custodian is not authorized to make any deduction from the amount payable to the
holder of such depository receipt from any amount received by the custodian in
respect of the U.S. Government Obligation or the specific payment of principal
of or interest on the U.S. Government Obligation evidenced by such depository
receipt.

     "UNIFORM COMMERCIAL CODE" means the Uniform Commercial Code as now or
hereafter in effect in the State of California.

     "UNLEGENDED DEFINITIVE NOTE" means a Definitive Note which does not bear
the Securities Legend.

     "UP FRONT PAYMENT" means, with respect to any Pay-As-You-Harvest Sale,
any partial payment in advance for the purchase of a specified quantity of
Company Timber (or Company Timber covered by one or more Timber Harvesting Plans
or contained on one or more parcels of land), and the balance of which shall be
paid as (or after) such Company Timber is harvested and/or delivered.

     "YIELD TAXES" means all yield, severance, excise, sales and other taxes
imposed on the cutting, harvesting, severing or sale of Company Timber from the
Company Owned Timberlands, or the Company Timber Rights Property, which are
subject to the Lien of the Deed of Trust (excluding income taxes and franchise
taxes).

                                      161
<PAGE>
                  DESCRIPTION OF CERTAIN PRINCIPAL AGREEMENTS

     THE FOLLOWING SUMMARIES, WHICH DESCRIBE CERTAIN PROVISIONS OF CERTAIN
AGREEMENTS TO WHICH THE COMPANY IS A PARTY, DO NOT PURPORT TO BE COMPLETE AND
ARE SUBJECT TO, AND ARE QUALIFIED IN THEIR ENTIRETY BY REFERENCE TO, SUCH
AGREEMENTS, COPIES OF WHICH ARE FILED AS EXHIBITS TO THE REGISTRATION STATEMENT
OF WHICH THIS PROSPECTUS IS A PART.

NEW MASTER PURCHASE AGREEMENT

     The New Master Purchase Agreement, which governs all sales of logs by the
Company to Pacific Lumber, was entered into by the Company and Pacific Lumber on
the Closing Date. Each sale of logs by the Company to Pacific Lumber will be
made pursuant to a separate log purchase agreement that will relate to the
Company Timber covered by an approved THP and will incorporate the provisions of
the New Master Purchase Agreement.

  PURCHASE OF LOGS

     The purchase of standing Company Timber by a purchaser which is responsible
for harvesting and transporting such timber is referred to herein as the
"purchase of stumpage," and the related purchase price is referred to as the
"stumpage price." The purchase of Company Timber which has already been
harvested is referred to as the "purchase of logs," and the related purchase
price is referred to herein as the "log price." Pacific Lumber will be
responsible for harvesting the standing Company Timber and transporting
harvested logs to its log decks and, accordingly, will purchase logs from the
Company at stumpage prices. The harvested logs will be purchased by Pacific
Lumber (i.e., title will pass and the obligation to make payment therefor, as
described below, will be incurred) at the time each log is delivered to Pacific
Lumber's log decks and scaled (as described below). Pacific Lumber will pay for
such logs by 11:00 a.m. New York City time on the Monthly Deposit Date following
the month in which the logs were purchased.

  PURCHASE PRICE

     All logs purchased by Pacific Lumber will be purchased at fair market value
(based upon stumpage prices) for each species of timber and category thereof, as
determined from time to time in good faith by the Company and Pacific Lumber
(the "Purchase Price"). The Purchase Price shall be at least equal to the SBE
Price (as defined on this page). If the Purchase Price equals or exceeds (i) the
price for such species and category thereof set forth on the Structuring
Schedule (the "Structuring Price") and (ii) the SBE Price, then such price
shall be deemed to be the fair market value of such logs. The SBE Price, for any
species and category of timber, is the stumpage price for such species and
category, as set forth in the most recent Harvest Value Schedule (or any
successor publication) published by the California State Board of Equalization
(or any successor agency) applicable to the timber sold during the period
covered by such Harvest Value Schedule. Harvest Value Schedules are published by
the California State Board of Equalization twice a year for the purpose of
computing a yield tax imposed on timber harvested between January 1 and June 30
and July 1 and December 31. Harvest Value Schedules are based on twenty four
months of actual log and timber sales that occur within nine specified timber
value areas. These sales are arms length transactions adjusted for time by
indexing (using log and, in the case of old growth redwood, lumber price trends)
to a specific date, which is approximately sixty days prior to the effective
date of the Harvest Value Schedules. However, SBE Prices may not necessarily be
representative of actual prices that would be realized from unrelated parties at
subsequent dates. If (x) the Harvest Value Schedule (or a successor publication)
is no longer published or (y) the Harvest Value Schedule (or a successor
publication) is prepared on a basis fundamentally different than that in effect
on the date of the New Master Purchase Agreement, the SBE Price for any six
month period subsequent to the period covered by the last such publication shall
equal the product of (A) the last SBE Price so published and (B) the quotient of
(1) the value of the most recently published index for the Lumber and Wood
Products Commodity Groups of the Producer Price Index (Standard Industrial
Classification 2400) published by the United States Department of Labor, Bureau
of Labor Statistics (or any successor index) (the "Lumber PPI Index") as of
the first day of such six month period DIVIDED by (2) the value of the Lumber
PPI Index as of the first day of the first such six month period.

                                      162
<PAGE>
     If the Purchase Price (i) is less than the Structuring Price and (ii)
equals or exceeds the SBE Price, then such price shall be deemed to be the fair
market value of such logs if the Company shall have delivered to the Trustee an
Officer's Certificate to the effect that, after due inquiry (consisting of
consultation with an independent forestry consultant), the Company has
determined such price reflects the fair market value (based upon stumpage
prices) of such species and category of timber.

  HARVESTING

     Pacific Lumber, at its own expense, will cut and remove the Company Timber
to be purchased from the Company in a manner consistent in all material respects
with prudent business practices which, in the reasonable judgment of Pacific
Lumber, (i) are consistent with then current applicable industry standards and
(ii) are in compliance in all material respects with applicable law. Pacific
Lumber is required to complete harvesting of any Company Timber covered by a THP
within the applicable time period set forth in such THP (including any
extensions thereof). In addition, so long as Pacific Lumber is the Services
Provider (as defined on page 165) under the New Services Agreement, Pacific
Lumber is entitled, at its option and at no additional cost to the Company, (a)
to harvest and retain for its own use any and all hardwood trees which are
permitted to be harvested and any and all residual parts of trees harvested
(including, but not limited to, breaks, limbs and tops) pursuant to any THP
subject to a log purchase agreement and (b) to remove from the Company Timber
Property and retain for its own use or sell any gravel.

     The New Master Purchase Agreement requires that all harvesting of Company
Timber be conducted on timber property with respect to which a valid THP is in
effect and be conducted in all material respects in accordance with all
applicable Environmental Laws, Timber Laws and General Laws, including, without
limitation, those relating to streams, waterways, wildlife habitat and
endangered species, and that such harvesting be conducted in all material
respects in accordance with the terms, provisions, restrictions and conditions
of each applicable THP, SYP and HCP and all federal, state and local laws, rules
and regulations relating to or incorporated therein, including laws, rules and
regulations relating to streams, waterways, wildlife habitat and endangered
species.

  SCALING

     Pacific Lumber is responsible for the scaling and measuring of all logs
purchased. Pacific Lumber is required, at its expense, to furnish one or more
scalers acceptable to the Company, who may be employees of Pacific Lumber.

     The New Master Purchase Agreement requires Pacific Lumber, as soon as
practicable upon delivery of logs to its log deck, to scale logs according to
the Net Short Log Scribner Scale methodology of scaling. However, subject to the
Indenture covenant described under "Description of the Timber Notes--Certain
Covenants--Certain Consents," Pacific Lumber may, at its option, use the weight
equivalency method of scaling for young and old growth redwood and Douglas-fir.
The Net Short Log Scribner Scale method involves measuring a log, making certain
allowances for defects and applying certain standard assumptions with respect to
the log. The weight equivalency method is a more recently developed technique,
designed to estimate the recoverable board feet of lumber from a truckload of
logs. The method involves weighing a truckload of logs and applying certain
statistical factors developed by the Company with respect to such logs. The
California State Board of Equalization has historically accepted the Net Short
Log Scribner Scale method, and more recently has accepted the weight equivalency
method of scaling for purposes of computing yield taxes. Pacific Lumber must
conduct any scaling using the weight equivalency method in accordance with the
requirements of the California State Board of Equalization (or any successor
agency).

     If Pacific Lumber uses the weight equivalency method of scaling, the
Company may require that Pacific Lumber scale truckloads of logs from time to
time utilizing the Net Short Log Scribner Scale method. Pacific Lumber is
required to appropriately adjust the assumptions used in its weight equivalency
methodology on an ongoing basis to reflect the results of such scaling. The
Company must use independent scalers for at least two consecutive business days
in each six month period upon reasonable notice to Pacific Lumber. Pacific
Lumber shall appropriately adjust the results of its scaling on a prospective
basis to reflect

                                      163
<PAGE>
the results of such third party scaling. In addition, the Company has the right,
at its option and cost, at any time upon reasonable notice to Pacific Lumber, to
use independent scalers to verify the scaling conducted by Pacific Lumber. The
Company has not established any policy as to when it intends to exercise its
option to use independent scalers (other than as required) and will analyze
relevant circumstances from time to time. The Indenture requires the Company to
exercise its right to cause Pacific Lumber to use the Net Short Log Scribner
Scale method of scaling or its right to use independent scalers upon the receipt
of notice from the Trustee, or from holders of 25% in aggregate outstanding
principal amount of the Timber Notes (to the extent specified in such notice).
See "Description of the Timber Notes--Certain Covenants--Certain Consents."

     If, as of any Note Payment Date, the cumulative amount of principal of the
Timber Notes paid by the Company is less than the sum of all Minimum Principal
Amortization in respect of all Classes of Timber Notes then outstanding through
such date (the "Target Level"), the Company may, to the extent of the greater
of (A) the amount expressed as gross revenues from the sale of logs necessary to
reach the Target Level and (B) $500,000, sell any timber (as logs or stumpage)
which is subject to a log purchase agreement entered into with Pacific Lumber to
any third party prior to the time that title to any log is transferred to
Pacific Lumber. If (and for so long as) the provisions of the Indenture
described under "Description of the Timber Notes--Certain Covenants--Line of
Credit; Liquidity Account" are applicable, the Company may sell any timber (as
logs or stumpage) which is the subject of any log purchase agreement entered
into with Pacific Lumber to any third party prior to the time that title to such
log is transferred to Pacific Lumber, to the extent provided by the foregoing
provisions of the Indenture. If the Company sells any timber which has been
felled by Pacific Lumber to third parties pursuant to the foregoing provisions,
Pacific Lumber shall receive an appropriate credit for the costs of felling such
timber, based upon Pacific Lumber's costs incurred in connection with the
felling thereof, as determined in accordance with generally accepted accounting
principles.

     Although the Company expects to sell substantially all of its logs
available for sale to Pacific Lumber, the Company may sell logs from the Company
Timber to other purchasers. In addition, subject to the collateral release
provisions of the Indenture, the Company may make Lump Sum Sales of Company
Timber to third parties and may sell portions of the Company Timber Property to
third parties. See "Description of the Timber Notes--Collateral Release
Provisions."

  AMENDMENT

     The New Master Purchase Agreement may be amended with the consent of the
Company and Pacific Lumber in accordance with the covenant described under the
caption "Description of the Timber Notes--Certain Covenants--Certain
Consents." The Indenture provides that the Company may not give such consent
unless (i) such amendment has been approved by a resolution of the Board of
Managers, including all independent Managers and (ii) either (A) such amendment
is to cure any ambiguity, omission, defect or inconsistency, to add to the
covenants of Pacific Lumber for the benefit of the Company or the Noteholders,
or to surrender any right or power conferred in the New Master Purchase
Agreement on Pacific Lumber; provided, that no such amendment may adversely
affect in any material respect the interests of the Noteholders, (B) such
amendment has received Rating Agency Confirmation or (C) such amendment has
received Rating Agency Evaluation and has been approved by the Supermajority
Holders (after prior notice of such Rating Agency Evaluation). See "Description
of the Timber Notes--Certain Covenants--Certain Consents."

  TERMINATION

     The New Master Purchase Agreement may be terminated by the Company or the
Trustee (i) as provided in the Indenture (see "Description of the Timber
Notes--Certain Covenants--New Master Purchase Agreement; Purchase Agreement
Default; Termination of New Master Purchase Agreement") upon the occurrence and
during the continuation of a Purchase Agreement Default (as defined on page 165)
or (ii) upon the giving of notice of acceleration of the Timber Notes under the
terms of the Indenture. Upon any termination of the New Master Purchase
Agreement, the Company is required promptly to solicit new

                                      164
<PAGE>
purchasers on such terms as it deems appropriate, consistent with the
requirements described under "Description of the Timber Notes--Certain Deed of
Trust Covenants--Purchase Agreements." A "Purchase Agreement Default"
consists of (a) any failure by Pacific Lumber to make any payment, transfer or
deposit to the Company or the Trustee in accordance with the New Master Purchase
Agreement, and the continuation of such failure for ten Business Days after
notice thereof from the Company or the Trustee; (b) any failure by Pacific
Lumber to observe or perform any covenant or agreement of Pacific Lumber under
the New Master Purchase Agreement that has a Material Adverse Effect (and if
such default is remediable, the continuation of such default for a period of 30
days after notice thereof from the Company or the Trustee); (c) the execution by
Pacific Lumber of any instrument purporting to assign any of its duties or
responsibilities under the New Master Purchase Agreement, except as expressly
permitted; (d) any representation or warranty of Pacific Lumber in the New
Master Purchase Agreement shall prove to have been incorrect as of the time when
the same was made and the circumstance or condition in respect of which such
representation or warranty was incorrect has a Material Adverse Effect (and if
such default is remediable, the continuation of such default for a period of 30
days after notice thereof from the Company or the Trustee); (e) the Bankruptcy
or Insolvency of Pacific Lumber or (f) the failure by the applicable Affiliate
of the Company to transfer the Elk River Timberlands, if any, to the Company
within the time period specified under the definition of "Elk River
Timberlands," and the continuation of such failure for ten Business Days after
notice from the Company or the Trustee.

NEW SERVICES AGREEMENT

     The New Services Agreement was entered into between the Company and Pacific
Lumber, as initial Services Provider (in such capacity, the "Services
Provider"), on the Closing Date.

  SERVICES

     The New Services Agreement requires that Pacific Lumber perform the
following services (the "Services") for the Company: (i) provide necessary
supervisory and oversight services to the Company in connection with the
operation and maintenance of the Company Timber Property; (ii) furnish to the
Company all equipment, personnel and expertise not within the possession of the
Company and reasonably necessary for the operation and maintenance of the
Company Timber Property and the provision of the Services; (iii) operate the
Company Timber Property as commercial timberland, having due regard to soil
conditions, stand arrangements and other factors relevant to the conduct of
silvicultural and harvesting practices, including: (A) taking measures to
protect the Company Timber Property from loss by fire, which measures shall be
equal in all material respects to fire-control practices generally followed on
timber-producing property of the same nature in the same general area, including
the adoption of prevention and control measures, the maintenance of
fire-fighting equipment, disposal of slash and slabs, and cooperation with
local, state and federal agencies on matters of fire prevention and control and
continuing to observe all arrangements, agreements and other undertakings with
respect to fire prevention from time to time in effect with the CDF, (B)
maintaining and rehabilitating the existing road system and any newly
constructed roads and constructing new roads on the Company Timber Property to
permit the harvesting of timber as contemplated by the Subject Contracts and
access of mobile fire-fighting equipment to the Company Timber Property, (C)
taking measures to replant and otherwise regenerate commercial timber stands on
the Company Timber Property, (D) maintaining measures to prevent the development
of and to control the spread of disease and insect infestation on the Company
Timber Property, (E) salvaging and harvesting trees which are dead, diseased,
fallen or otherwise damaged by casualty, and (F) providing measures to comply
with federal, state or local Environmental Laws, and continuing measures to
effect compliance with such laws, including, without limitation, measures with
respect to waterways, habitat, hatcheries, endangered species and the like; (iv)
provide necessary personnel and technical assistance to the Company to enable
the Company to manage the harvesting of timber in a manner reasonably calculated
to produce growth, consistent with the production of the quality and quantity of
the Company's current merchantable timber; (v) provide advice to, be available
for consultation with, and provide required assistance to, the Company in
respect of all matters relating to the preparation, filing and prosecution of
THPs, sustained yield plans, habitat conservation plans, and similar or related
plans or permits by the Company as required

                                      165
<PAGE>
by the Indenture (it being understood that the filing of such THPs, sustained
yield plans, habitat conservation plans, and similar or related plans or permits
shall be the responsibility of the Company), and matters relating to compliance
with all federal, state and local laws, rules and regulations relating to or
incorporated therein, including laws relating to streams, waterways, wildlife
habitat and endangered species; (vi) provide advice to and be available for
consultation with the Company in respect of federal, state or local legislative
matters affecting or relating to the Company Timber Property or the operation,
management or harvesting thereof; (vii) provide advice to and be available for
consultation with the Company in respect of the entering into by the Company of
any log purchase agreement, consistent with the terms of the Indenture; (viii)
prepare and file on behalf of the Company all pleadings and motions, and
otherwise diligently pursue, appeals of any denial of any THPs, sustained yield
plans, habitat conservation plans, and similar or related plans or permits and
related matters, and defense of any legal challenge to any approval of any THPs,
sustained yield plans, habitat conservation plans, and similar or related plans
or permits and related matters; (ix) provide necessary personnel and technical
assistance to the Company to enable the Company to monitor compliance with each
THP, sustained yield plan, habitat conservation plan, and similar or related
plan or permit and to obtain all certificates of completion or similar
certifications from the requisite governmental authority; (x) provide necessary
personnel and technical assistance to the Company to enable the Company to
prepare and file any development or strategic plan required to be prepared in
respect of the Company Timber Property by any Governmental Authority; (xi)
provide necessary personnel and technical assistance to the Company to permit
the Company to update, upgrade or improve Data Processing Information as
required or permitted by the Indenture, and to provide estimates of Mbfe in
respect of the Company Timber Property as required by the Indenture; and provide
information in its possession to the Company relating to updating the Company's
geographical information system; (xii) assist the Company in preparing reports
required pursuant to the terms of the Indenture; (xiii) provide the Company with
access to such of its data processing equipment and information as necessary in
order for the Company to store, collect and gather information necessary to the
conduct of its business; (xiv) provide advice to and be available for
consultation with the Company in respect of any updates, upgrades or
improvements to, or replacement of, the Data Processing Equipment; (xv) provide
advice to and be available for consultation with the Company in respect of any
governmental or regulatory filings or reports required by the Company (other
than as specifically addressed elsewhere in this paragraph); (xvi) provide
necessary personnel and technical assistance to assist the Company's efforts to
maintain in force and effect each permit, license, franchise, right of way,
license or easement necessary to the harvesting, cutting, severing, sale,
marketing or disposition of the Company Timber Property (other than as
specifically addressed elsewhere in this paragraph); (xvii) maintain membership
in professional, industry and trade organizations, and maintain relationships
with other industry participants, community groups, environmental groups and
regulators; (xviii) provide to or otherwise procure on behalf of the Company all
legal, accounting or other similar professional services necessary or
appropriate in connection with the operation of the Company Timber Property as
contemplated by the Subject Contracts; (xix) provide such other similar services
as may be necessary or appropriate to enable the Company to continue the
management and operations of the Company Timber Property in accordance with
prudent business practices and (xx) in the event that Pacific Lumber and/or the
Company continue or expand any existing Takings Litigation or commence other
Takings Litigation, prepare and file on behalf of the Company all pleadings and
motions and otherwise diligently pursue appeals in respect of any matters
relevant to the Takings Litigation.

     Pacific Lumber is required to provide such services in a manner consistent
in all material respects with prudent business practices which, in the
reasonable judgment of Pacific Lumber, (i) are consistent with then current
applicable industry standards and (ii) are in compliance in all material
respects with applicable laws.

  COMPENSATION

     As compensation for the services provided by Pacific Lumber pursuant to the
New Services Agreement, the Company (a) pays to Pacific Lumber on each Monthly
Deposit Date, a fee, in cash (the "Services Fee"), in an amount equal to
approximately $1.3 million per year, payable in 12 equal installments, which
amount shall be adjusted annually on May 1 of each year by multiplying such
amount by a fraction, the

                                      166
<PAGE>
numerator of which shall be the most recent Lumber PPI Index in effect with
respect to the first day of January of such year, and the denominator of which
shall be the Lumber PPI Index in effect with respect to January 1, 1998,
commencing with the 12 month period beginning May 1, 1999, and (b) reimburse
Pacific Lumber on each Monthly Deposit Date, in cash, for the cost of
constructing, rehabilitating and maintaining roads, and performing reforestation
services, on the Company Timber Property in respect of prior periods, in each
case as determined in accordance with generally accepted accounting principles.
Certain of such reimbursable expenses are expected to vary in relation to the
amount of timber to be harvested in any given period. It is expected that the
amount of such reimbursable expenses will aggregate approximately $8.0 million
for fiscal 1999. See "Description of the Timber Notes--Accounts; Payment on the
Timber Notes--Monthly Deposit Dates."

  CERTAIN COVENANTS OF SERVICES PROVIDER

     Pacific Lumber must observe certain procedures, including maintaining
separate books, records and offices, and not commingling assets with the
Company, all of which are intended to establish and maintain the existence of
Pacific Lumber separate from that of the Company.

     Pacific Lumber may merge with or into, consolidate with or transfer all or
substantially all of its assets or substantially all of its assets excluding its
interest in Salmon Creek to a successor corporation or other entity, provided
that (i) no Default or Event of Default under the Indenture shall have occurred
and be continuing, (ii) the surviving entity shall remain qualified to perform
the services to be rendered under the New Services Agreement, (iii) the
surviving entity (if not Pacific Lumber) shall be duly and validly existing
under the laws of the United States, any State thereof or the District of
Columbia and shall assume by written instrument the performance and observance
of each covenant in the New Services Agreement to be performed by Pacific
Lumber, (iv) (A) the long-term unsecured debt obligations of the entity with
which Pacific Lumber proposes to merge or consolidate, or to which Pacific
Lumber proposes to transfer all or substantially all of its assets or
substantially all of its assets excluding its interest in Salmon Creek,
immediately prior to (and without giving effect to) such transaction, shall be
rated by the Rating Agencies at least equal to the then current long-term
unsecured debt obligations of Pacific Lumber and, in no event, lower than "BB"
by S&P and "Ba2" by Moody's, (B) Rating Agency Confirmation shall have been
obtained and evidence thereof delivered to the Trustee or (C) the entity which
survives such merger or consolidation or to which such assets are transferred is
a newly formed wholly-owned subsidiary of Pacific Lumber with no material assets
or liabilities immediately prior to such merger, consolidation or transfer and
(v) an Officer's Certificate to the effect of clauses (i), (ii), (iii) and
(iv)(A) or (C) (if applicable) of this paragraph shall have been delivered to
the Trustee and each Rating Agency.

  AMENDMENT

     The New Services Agreement may be amended with the consent of the Company
and Pacific Lumber in accordance with the covenant described under the caption
"Description of the Timber Notes--Certain Covenants--Certain Consents." The
Indenture provides that the Company may not give such consent unless (i) such
amendment has been approved by a resolution of the Board of Managers, including
all independent Managers and (ii) either (A) such amendment is to cure any
ambiguity, omission, defect or inconsistency, to add to the covenants of Pacific
Lumber for the benefit of the Company or the Noteholders or to surrender any
right or power conferred in the New Services Agreement on Pacific Lumber;
provided, that no such amendment may adversely affect in any material respect
the interests of the Noteholders, (B) such amendment has received Rating Agency
Confirmation or (C) such amendment has received Rating Agency Evaluation and has
been approved by the Supermajority Holders (after prior notice of such Rating
Agency Evaluation). See "Description of the Timber Notes--Certain
Covenants--Certain Consents."

  TERMINATION

     The New Services Agreement may be terminated (i) by Pacific Lumber if the
Company shall have failed to pay compensation payable to Pacific Lumber under
the New Services Agreement and such failure shall be continuing for more than 90
days after notice thereof from Pacific Lumber; provided, that no such
termination shall become effective until a successor to Pacific Lumber has
agreed by written instrument to

                                      167
<PAGE>
perform the Services provided by Pacific Lumber under the New Services
Agreement, (ii) by the Company or the Trustee, as provided in the Indenture (see
"Description of the Timber Notes--Certain Covenants--New Services Agreement;
Operating Default; Termination of New Services Agreement") upon the occurrence
and during the continuation of an Operating Default (as defined on this page);
PROVIDED, HOWEVER, that termination of the New Services Agreement shall not
become effective, and Pacific Lumber shall not be relieved of its obligations as
the Services Provider thereunder and shall continue (so long as Pacific Lumber
continues to perform the Services contemplated by the New Services Agreement
with the same standard of care and diligence as were observed before such
Operating Default) to be entitled to receive compensation for its services
thereunder, unless and until a new Services Provider has been obtained by the
Company, and such successor Services Provider has agreed by written instrument
to perform the Services provided by Pacific Lumber under the New Services
Agreement or (iii) by the Company or the Trustee upon the giving of notice of
acceleration of the Timber Notes under the Indenture.

     An "Operating Default" consists of (a) any failure by the Services
Provider to give any certificate, report or notice to the Company or the
Trustee, all in accordance with the New Services Agreement, and the continuation
of such failure for five Business Days after notice thereof from the Company or
the Trustee; (b) any failure by the Services Provider to observe or perform any
covenant or agreement of the Services Provider under the New Services Agreement
that has a Material Adverse Effect (and if such default is remediable, the
continuation of such default for a period of 30 days after notice thereof from
the Company or the Trustee); (c) the execution by the Services Provider of any
instrument purporting to assign any of its duties or responsibilities under the
New Services Agreement except as expressly permitted; (d) any representation or
warranty of the Services Provider made by Pacific Lumber as initial Services
Provider in the New Services Agreement (or by any successor Services Provider in
any other successor agreement) shall prove to have been incorrect as of the time
when the same was made and the circumstance or condition in respect of which
such representation or warranty was incorrect has a Material Adverse Effect (and
if such default is remediable, the continuation of such default for a period of
30 days after notice thereof from the Company or the Trustee); or (e) the
Bankruptcy or Insolvency of the Services Provider.

     The New Services Agreement provides that upon termination as provided
therein, the Company will in good faith solicit bids for a new Services Provider
from at least three parties that are engaged in the forestry industry and have
sufficient capability to provide the Services. In conducting its solicitation,
the Company shall endeavor to obtain a Services Provider willing to provide the
services for compensation not in excess of the Services Fee and Reimbursable
Amounts payable to Pacific Lumber and otherwise on substantially the same terms.
The selection of a new Services Provider will be based upon, among other
factors, the capacity of the bidding parties to provide the Services, the
quality of services the bidding parties can provide and the amount of
compensation sought by such bidding parties. Any replacement Services Provider
or Services Providers shall require Rating Agency Confirmation.

     The New Services Agreement permits any successor Services Provider to
contract with one or more subcontractors, provided that (i) if such
subcontractors, individually or in the aggregate, are to provide all or
substantially all of the services thereunder, such successor Services Provider
is required to provide an Officer's Certificate to the Trustee to the effect
that such successor Services Provider reasonably believes that each of the
subcontractors is qualified to perform its obligations under such subcontract
and (ii) such subcontracting shall not relieve the successor Services Provider
from any of its obligations thereunder. In the event that an amendment to the
New Services Agreement is required in order to obtain a successor Services
Provider, such amendment shall require Rating Agency Confirmation.

NEW ADDITIONAL SERVICES AGREEMENT

     The Company and Pacific Lumber entered into the New Additional Services
Agreement on the Closing Date whereby the Company agrees to provide Pacific
Lumber (and its subsidiaries) with the following additional services (the
"Additional Services"): (i) provide advice to and be available for
consultation with Pacific Lumber in respect of all matters relating to the
preparation, filing and prosecution of THPs, sustained yield plans, habitat
conservation plans, similar or related plans, permits by Pacific Lumber in
respect of any timber property and timber harvesting rights owned by Pacific
Lumber or any of its

                                      168
<PAGE>
subsidiaries; (ii) file, jointly on behalf of Pacific Lumber and the Company,
any THPs, sustained yield plans, habitat conservation plans, similar or related
plans, permits in respect of any timber property owned by the Company with
respect to which Pacific Lumber owns timber harvesting rights; (iii) provide
advice to and be available for consultation with Pacific Lumber (or any of its
subsidiaries) in respect of all matters relating to compliance with all federal,
state and local laws, rules and regulations including laws relating to streams,
waterways, wildlife habitat and endangered species; (iv) provide supervisory and
oversight services to Pacific Lumber in connection with Pacific Lumber's
measures to replant and otherwise regenerate commercial timber stands in respect
of any timber property owned by Pacific Lumber and timber property with respect
to which Pacific Lumber or any of its subsidiaries' has timber harvesting rights
and; (v) update the GIS with information provided by Pacific Lumber relating to
any timber property owned by Pacific Lumber and timber property with respect to
which Pacific Lumber or any of its subsidiaries has timber harvesting rights,
provide Pacific Lumber or any of its subsidiaries with access to the GIS and
provide necessary personnel and technical assistance to Pacific Lumber to enable
Pacific Lumber to utilize the GIS in connection with Pacific Lumber's or any of
its subsidiaries operations and provide Pacific Lumber, upon the request of
Pacific Lumber, with copies of all Data Processing Information related to the
GIS; (vi) provide personnel and technical assistance to Pacific Lumber or any of
its subsidiaries to enable Pacific Lumber to manage the harvesting of its timber
in a manner reasonably calculated to produce growth, consistent with the
production of the quality and quantity of Pacific Lumber's current merchantable
timber; (vii) provide advice to and be available for consultation with Pacific
Lumber or any of its subsidiaries in respect of the federal, state or local
legislative matters affecting or relating to any timber property owned by
Pacific Lumber or any of its subsidiaries and timber property with respect to
which Pacific Lumber or any of its subsidiaries has timber harvesting rights or
the operation, management or harvesting thereof; (viii) provide personnel and
technical assistance to Pacific Lumber or any of its subsidiaries to enable
Pacific Lumber to monitor compliance with each THP, sustained yield plan,
habitat conservation plan, similar or related plan or permits with respect to
Pacific Lumber or its subsidiaries and to obtain all certificates of completion
or similar certifications from the requisite Governmental Authority; (ix)
provide personnel and technical assistance to Pacific Lumber or any of its
subsidiaries to enable Pacific Lumber to prepare and file any development or
strategic plan required to be prepared in respect of any timber property and
timber harvesting rights owned by Pacific Lumber or any of its subsidiaries by
any Governmental Authority; (x) provide advice to and be available for
consultation with Pacific Lumber or any of its subsidiaries in respect of any
updates, upgrades or improvements to, or replacement of, the Data Processing
Equipment; (xi) provide advice to and be available for consultation with Pacific
Lumber or any of its subsidiaries in respect of any governmental or regulatory
filings or reports required by Pacific Lumber; (xii) provide personnel and
technical assistance to assist Pacific Lumber's or any of its subsidiaries
efforts to maintain in force and effect each permit, license, franchise, right
of way, licensee or easement necessary to the harvesting, cutting, severing,
sale, marketing or disposition of any timber, timber property, or timber
harvesting rights owned by Pacific Lumber; and (xiii) provide such other
services as may be necessary or appropriate to carry out the Additional
Services.

     Pacific Lumber pays the Company a fee for any such services provided by the
Company equal to actual costs of providing such services, as determined in
accordance with generally accepted accounting principles. If Pacific Lumber is
no longer the Services Provider under the New Services Agreement, such fee will
be based upon market rates for such services.

NEW ENVIRONMENTAL INDEMNIFICATION AGREEMENT

     The Company and Pacific Lumber entered into the New Environmental
Indemnification Agreement on the Closing Date whereby Pacific Lumber indemnifies
the Company and the Company's managers, officers, employees, attorneys and
agents (collectively, the "Indemnified Parties") in respect of (i) certain
present and future liabilities arising with respect to or as a direct or
indirect result of, Hazardous Materials, Hazardous Materials Contamination,
Disposal Sites, or otherwise arising under Environmental Laws with respect to
the Company Timber Property, as a result of activities occurring prior to the
date on which the Company acquired the Company Timber Property or caused by
Pacific Lumber, subsequent thereto, except

                                      169
<PAGE>
to the extent caused by gross negligence or willful misconduct of the
Indemnified Party or (ii) breach by Pacific Lumber of the representations and
warranties contained in the New Environmental Indemnification Agreement. See
"Business of the Company--Harvesting Practices."

NEW RECIPROCAL RIGHTS AGREEMENT

     The Company, Pacific Lumber and Salmon Creek entered into the New
Reciprocal Rights Agreement on the Closing Date whereby, among other things,
each party grants to the other party, among other things, reciprocal rights of
ingress and egress with respect to such party's real property.

                          CERTAIN LEGAL CONSIDERATIONS

INSOLVENCY AND OTHER BANKRUPTCY CONSIDERATIONS

     In the event that Pacific Lumber or the Company becomes a debtor in a
Bankruptcy Case seeking reorganization or other relief under the Bankruptcy
Code, a delay or reduction in the payment of the Timber Notes may occur. Even if
the Company is not itself a debtor in a Bankruptcy Case, a creditor, receiver,
conservator or trustee-in-bankruptcy of Pacific Lumber, or Pacific Lumber as a
debtor-in-possession, might request a court to order that the Company Timber and
other assets and liabilities of the Company be brought into a Bankruptcy Case of
Pacific Lumber and be consolidated with its assets and liabilities. In the event
such request were granted, the Company's assets, including the Company
Timberlands would be available for the satisfaction of claims of creditors of
Pacific Lumber, subject, in most circumstances, to the prior Lien of the Deed of
Trust. If the assets and liabilities of the Company were consolidated into a
Bankruptcy Case of Pacific Lumber, such action could delay any foreclosure on
the Mortgaged Property, delay any payment on the Timber Notes until the
conclusion of the Bankruptcy Case or later or diminish the amount or share of
proceeds derived from the harvesting or sale of the Company Timber available for
payment of the Timber Notes. In addition, a party could seek to subordinate the
Timber Notes or the lien on and the security interests in the Mortgaged Property
to the claims of other creditors.

     The voluntary or involuntary application for relief under the United States
federal bankruptcy code or any similar applicable state law with respect to
Pacific Lumber should not necessarily result in a similar voluntary application
with respect to the Company so long as the Company is solvent and does not
reasonably foresee becoming insolvent either by reason of Pacific Lumber's
insolvency or otherwise. It was a condition to the consummation of the Offering
that Kramer, Levin, Naftalis & Frankel, counsel to the Company, deliver an
opinion to the Company, the Initial Purchasers, the Trustee and the Rating
Agencies to the effect that (i) neither the Palco Transfers nor the operation of
the Company in conformity with its organizational documents and the Operative
Documents will cause the assets and liabilities of the Company to be
substantively consolidated with the assets and liabilities of Pacific Lumber in
the event of an application for relief under the Bankruptcy Code with respect to
Pacific Lumber, and (ii) the timberlands and timber and related timber
harvesting rights to be transferred by Pacific Lumber pursuant to the Palco
Transfers would not be property of Pacific Lumber in the event of the filing of
an application for relief by or against Pacific Lumber under the Bankruptcy
Code. The foregoing conclusions were reasoned conclusions, based upon various
assumptions regarding factual matters and future events, as to which there
necessarily can be no assurance, and are subject to the limitations set forth in
the opinion containing such conclusions, including, without limitation, that
such conclusions are limited to matters under the federal bankruptcy law, do not
cover matters under non-bankruptcy law or the effects of any non-bankruptcy law
issues under federal bankruptcy law. If a bankruptcy trustee for Pacific Lumber,
Pacific Lumber as debtor-in-possession, or a creditor of Pacific Lumber were to
take the position that Pacific Lumber and the Company should be substantively
consolidated or that the Palco Transfers should be recharacterized as a pledge
of such assets (or otherwise should be property of Pacific Lumber), then delays
in payments on the Timber Notes or (should the bankruptcy court rule in favor of
any such trustee, debtor-in-possession or creditor) reductions in such payments
on the Timber Notes could result.

                                      170
<PAGE>
CHARACTERIZATION OF TIMBER NOTES AS INDEBTEDNESS

     The Company will treat the Timber Notes as debt for federal income tax
purposes. Upon closing of the Offering, Kramer, Levin, Naftalis & Frankel
rendered an opinion to the Company to the effect that, subject to the
assumptions and qualifications stated therein, the Timber Notes will be treated
for federal income tax purposes as indebtedness and not as an equity interest in
the Company, and Skadden, Arps, Slate, Meagher & Flom LLP rendered an opinion to
the Initial Purchasers that, subject to the assumptions and qualifications
stated therein, the Timber Notes will be treated for California state income
purposes as indebtedness and not as an equity interest in the Company.

                     UNITED STATES INCOME TAX CONSEQUENCES

     The following is a general discussion of the anticipated material U.S.
federal income tax consequences of the acquisition, ownership and disposition of
the Timber Notes to holders thereof. This summary is based upon laws,
regulations, rulings and decisions currently in effect, all of which are subject
to change at any time, possibly with retroactive effect. Moreover, it deals only
with purchasers who hold Timber Notes as "capital assets" within the meaning
of Section 1221 of the Code, as amended, and does not purport to deal with
persons in special tax situations, such as financial institutions, insurance
companies, regulated investment companies, tax exempt investors, dealers in
securities or currencies, persons holding Timber Notes as a hedge against
currency risk or as a position in a "straddle," "hedge," "conversion" or
another integrated transaction for tax purposes, holders who are not U.S.
Holders (as defined below on this page) or holders whose functional currency is
not the U.S. dollar. Further, this discussion does not address the consequences
under U.S. federal estate or gift tax laws, the laws of any U.S. state or
locality or the tax laws of any foreign jurisdiction.

     Holders of Timber Notes are urged to consult their own tax advisors
concerning the consequences, in their particular circumstances, of the
acquisition, ownership and disposition of the Timber Notes under the U.S.
federal tax laws and the laws of any relevant state, local or foreign taxing
jurisdiction.

     As used herein, the term "U.S. Holder" means a beneficial owner of Timber
Notes that is, for U.S. federal income tax purposes, (i) a citizen or resident
of the United States, (ii) a corporation, partnership or other entity (other
than a trust) created or organized in or under the laws of the United States or
of any political subdivision thereof (other than a partnership that is not
treated as a U.S. person under any applicable Treasury regulations), (iii) an
estate whose income is subject to U.S. federal income tax regardless of its
source or (iv) a trust if, in general, a court within the United States is able
to exercise primary jurisdiction over its administration and one or more U.S.
persons have authority to control all of its substantial decisions.

THE EXCHANGE OFFER

     The exchange of the New Notes for the Old Notes pursuant to the Exchange
Offer should not be taxable to a holder thereof for federal income tax purposes.
An exchanging holder's tax basis in the New Notes should be equal to his
adjusted tax basis in the Old Notes, and the holding period of the New Notes
should include the holding period of the Old Notes.

CHARACTERIZATION OF TIMBER NOTES

     The Company will treat the Timber Notes as debt for federal income tax
purposes. Upon closing of the Offering, Kramer, Levin, Naftalis & Frankel
rendered an opinion to the effect that, subject to the assumptions and
qualifications stated therein, the Timber Notes will be treated for federal
income tax purposes as indebtedness and not as an equity interest in the
Company.

INTEREST AND DISPOSITION GENERALLY

     The Company believes that the Timber Notes do not contain original issue
discount ("OID") and will so treat the Timber Notes. That belief is based on
the Company's determination that, under all reasonably expected market
conditions at the time of the issuance of the Old Notes, the potential amount of
Prepayment

                                      171
<PAGE>
Premiums and Deficiency Premiums expected to be paid is insignificant relative
to the total expected payments under the Timber Notes. The Company's
determination to that effect is binding on all holders, other than holders who
explicitly disclose a different determination on a statement attached to a
timely filed federal income tax return for the taxable year in which the Timber
Notes were acquired.

     In accordance with the Company's treatment of the Timber Notes as not being
issued with OID, payments of interest on the Timber Notes (including, in
general, payments of premiums) will be taxable as ordinary income for U.S.
federal income tax purposes when received or accrued by a holder in accordance
with such holder's method of tax accounting. In addition, upon the sale,
redemption or other taxable disposition of a Timber Note, a holder will
recognize capital gain or loss equal to the difference between the amount
realized (excluding any amount attributable to previously accrued interest or
previously accrued premiums, which will be taxable as ordinary interest income
as described above) and the holder's tax basis in the Timber Notes at the time
of such sale, redemption or other taxable disposition. Such gain or loss will be
long term capital gain or loss if the Timber Notes are held for more than one
year. The deductibility of capital losses is subject to certain limitations.
Special rules apply to Timber Notes exchanged for Timber Notes that were
acquired at a market discount or premium, which are discussed below.

     If, contrary to the Company's determination, the Internal Revenue Service
or a court were to subsequently determine that, at the time of issuance of the
Timber Notes, the potential amount of Prepayment Premiums and Deficiency
Premiums was not insignificant relative to the total expected payments under the
Timber Notes, then the Timber Notes could be subject to special rules concerning
contingent payment debt obligations. In such case, the timing and character of
income on the Timber Notes could be affected. Among other things, holders,
regardless of their usual method of tax accounting, would be required to accrue
OID income annually, subject to the adjustments described below, that is
determined in accordance with a projected payment schedule based on a
"comparable yield" on a debt instrument maturing on the Final Maturity Date
that provides for the same amortization provisions as the Timber Notes but that
does not contain provisions for the payment of premiums. Such OID could be
higher than the actual cash payments received on the Timber Notes in a taxable
year. In addition, adjustments to income accruals would be required to be made
to account for differences between actual payments and projected payments.
Furthermore, any gain realized upon a sale, redemption or other taxable
disposition of the Timber Notes would generally be treated as ordinary income,
and any loss realized would generally be treated as ordinary loss to the extent
of the holder's ordinary income inclusions with respect to the Timber Notes. Any
remaining loss generally would be treated as capital loss.

BOND PREMIUM ON THE NEW NOTES

     If a holder of a Timber Note purchased the Timber Notes for an amount in
excess of the amount payable at the maturity date of the Timber Notes, the
holder may deduct such excess as amortizable bond premium over the aggregate
term of the Timber Note, under a yield-to-maturity formula. The deduction is
available only if an election is made by the purchaser or if such an election is
in effect. This election is revocable only with the consent of the Internal
Revenue Service. The election applies to all obligations owned or subsequently
acquired by the holder. The holder's adjusted tax basis in the Timber Notes will
be reduced to the extent of the deduction of amortizable bond premium. The
amortizable bond premium is treated as an offset to interest income on the
Timber Notes and the New Notes rather than as a separate deduction item.

MARKET DISCOUNT

     Tax consequences of a disposition of the Timber Notes may be affected by
the market discount provisions of the Code. These rules generally provide that
if a holder acquired the Timber Notes (other than in an original issue) at a
market discount which equals or exceeds 1/4 of 1% of the stated redemption price
of the Timber Notes at maturity multiplied by the number of remaining complete
years to maturity and thereafter recognizes gain upon a disposition (or makes a
gift) of the Timber Notes, the lesser of (i) such gain (or appreciation, in the
case of a gift) or (ii) the portion of the market discount which accrued on a
straight line basis (or, if the holder so elects, on a constant interest rate
basis) while the Timber Notes were

                                      172
<PAGE>
held by such holder will be treated as ordinary income at the time of the
disposition (or gift). In addition, a holder may be required to include in gross
income, as ordinary interest income, accrued market discount to the extent of
principal payments received with respect to the Timber Notes. For these
purposes, market discount means the excess (if any) of the stated redemption
price at maturity over the basis of such Timber Notes immediately after their
acquisition by the holder. A holder of the Timber Notes may elect to include
accrued market discount in income currently, which would increase the holder's
basis in the Timber Notes, rather than upon disposition of, or receipt of
principal payments with respect to, the Timber Notes. This election once made
applies to all market discount obligations acquired on or after the first
taxable year to which the election applies, and may not be revoked without the
consent of the Internal Revenue Service.

     A holder of any Timber Note who acquired the Timber Note at a market
discount generally will be required to defer the deduction of a portion of the
interest on any indebtedness incurred or maintained to purchase or carry such
Timber Note until the market discount is recognized upon a subsequent
disposition of such Timber Note. Such a deferral is not required, however, if
the holder elects to include accrued market discount in income currently.

INFORMATION REPORTING AND BACKUP WITHHOLDING

     The Company will, where required, report to holders of Timber Notes and to
the Internal Revenue Service the amount of any interest (and premiums) paid on
the Timber Notes in each calendar year and the amounts of tax withheld, if any,
with respect to such payments.

     A holder of Timber Notes may be subject to backup withholding at a rate of
31% with respect to payments of interest (and premiums) on, and gross proceeds
upon the sale or retirement of, the Timber Notes, unless such holder: (i) is a
corporation or other exempt recipient and, when required, demonstrates that
fact, or (ii) provides a correct taxpayer identification number, certifies, when
required, that such holder is not subject to backup withholding and otherwise
complies with applicable requirements of the backup withholding rules. Backup
withholding is not an additional tax. Rather, any amounts so withheld are
creditable against the holder's federal income tax liability, provided the
required information is provided to the Internal Revenue Service.

     THE U.S. FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE IS INTENDED FOR
GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE TO A PARTICULAR HOLDER'S
SITUATION. PERSONS CONSIDERING AN EXCHANGE OF OLD NOTES FOR NEW NOTES ARE URGED
TO CONSULT THEIR OWN TAX ADVISORS REGARDING THE PARTICULAR TAX CONSEQUENCES OF
ACQUIRING, OWNING AND DISPOSING OF THE TIMBER NOTES, INCLUDING THE TAX
CONSEQUENCES UNDER STATE, LOCAL OR FOREIGN TAX LAWS AND THE POSSIBLE EFFECTS OF
CHANGES (POSSIBLY INCLUDING RETROACTIVE CHANGES) IN U.S. FEDERAL AND OTHER TAX
LAWS.

                              PLAN OF DISTRIBUTION

     Each broker-dealer that holds Old Notes that were acquired for its own
account as a result of market making or other trading activities (other than Old
Notes acquired directly from the Company), may exchange Old Notes for New Notes
in the Exchange Offer. However, any such broker-dealer may be deemed to be an
"underwriter" within the meaning of such term under the Securities Act and
must, therefore, acknowledge that it will deliver a prospectus in connection
with any resale of New Notes received in the Exchange Offer. This prospectus
delivery requirement may be satisfied by the delivery by such broker-dealer of
this Prospectus, as it may be amended or supplemented from time to time. The
Company has agreed that, for a period of 90 days after the effective date of
this Prospectus, it will make this Prospectus, as amended or supplemented,
available to any broker-dealer who receives New Notes in the Exchange Offer for
use in connection with any such sale. The Company will not receive any proceeds
from any sales of New Notes by broker-dealers. New Notes received by
broker-dealers for their own accounts pursuant to the Exchange Offer may be sold
from time to time in one or more transactions in the over-the-counter market, in
negotiated transactions, through the writing of options on the New Notes or a

                                      173
<PAGE>
combination of such methods of resale, at market prices at the time of resale,
at prices related to such prevailing market prices or negotiated prices. Any
such resale of New Notes by broker-dealers may be made directly to a purchaser
or to or through brokers or dealers who may receive compensation in the form of
commissions or concessions from any such broker-dealer and/or the purchasers of
any such New Notes. In addition, if any Eligible Holder acquires New Notes in
the Exchange Offer for the purpose of distributing or participating in a
distribution of the New Notes, such Eligible Holder cannot rely on the position
of the staff of the Commission enunciated in MORGAN STANLEY & CO., INCORPORATED
(available June 5, 1991) and EXXON CAPITAL HOLDINGS CORPORATION (available May
13, 1988), and interpreted in the Commission's letters to SHEARMAN & STERLING
(available July 2, 1993) and K-III COMMUNICATIONS CORPORATION (available May 14,
1993), and similar no-action or interpretive letters issued to third parties,
and must comply with the registration and prospectus delivery requirements of
the Securities Act in connection with a secondary resale transaction, unless an
exemption from registration is otherwise available. Any broker-dealer that
resells New Notes that were received by it for its own account pursuant to the
Exchange Offer and any broker-dealer that participates in a distribution of such
New Notes may be deemed to be an "underwriter" within the meaning of the
Securities Act and any profit on any such resale of New Notes and any
commissions or concessions received by any such persons may be deemed to be
underwriting compensation under the Securities Act. The Company has agreed to
pay all expenses incident to the Exchange Offer other than commissions or
concessions of any brokers or dealers and will indemnify Eligible Holders
(including any broker-dealer) against certain liabilities, including liabilities
under the Securities Act.

     By acceptance of the Exchange Offer, each broker-dealer that receives New
Notes pursuant to the Exchange Offer hereby agrees to notify the Company prior
to using the Prospectus in connection with the sale or transfer of New Notes,
and acknowledges and agrees that, upon receipt of notice from the Company of the
happening of any event which makes any statement in the Prospectus untrue in any
material respect or which requires the making of any changes in the Prospectus
in order to make the statements herein not misleading (which notice the Company
agrees to deliver promptly to such broker-dealer), such broker-dealer will
suspend use of the Prospectus until the Company has amended or supplemented the
Prospectus to correct such misstatement or omission and has furnished copies of
the amended or supplemented prospectus to such broker-dealer.

                                 LEGAL MATTERS

     Kramer Levin Naftalis & Frankel LLP performs legal services for MAXXAM and
its subsidiaries. Ezra G. Levin is a partner of that firm and is a director of
MAXXAM and certain of MAXXAM's subsidiaries (including Pacific Lumber) and is a
Manager of the Company.

                                    EXPERTS

     The financial statements of the Company and Pacific Lumber for the years
ended December 31, 1997, 1996 and 1995 included in this Prospectus (including
Annex 2 hereto) and elsewhere in the Registration Statement have been audited by
Arthur Andersen LLP, independent public accountants, as indicated in their
reports with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said reports.

                                      174

<PAGE>
                           SCOTIA PACIFIC COMPANY LLC

                         INDEX TO FINANCIAL STATEMENTS

                                          PAGE
                                        --------
SCOTIA PACIFIC COMPANY LLC:
Audited Financial Information:
  Report of Independent Public
     Accountants.....................     F-2
  Balance Sheet at December 31, 1997
     and 1996........................     F-3
  Statement of Income for the Years
     Ended December 31, 1997, 1996
     and 1995........................     F-4
  Statement of Cash Flows for the
     Years Ended December 31, 1997,
     1996 and 1995...................     F-5
  Notes to Financial Statements......     F-6
Unaudited Quarterly Financial
  Information:
  Balance Sheet at September 30,
     1998............................     F-16
  Statement of Income for the Nine
     Months Ended September 30, 1998
     and 1997........................     F-17
  Statement of Cash Flows for the
     Nine Months Ended September 30,
     1998 and 1997...................     F-18
  Condensed Notes to Financial
     Statements......................     F-19
  Unaudited Summary Quarterly
     Financial Data..................     F-24

THE PACIFIC LUMBER COMPANY:
Audited Financial Information:
  Report of Independent Public
     Accountants.....................    II-F-1
  Consolidated Balance Sheet as of
     December 31, 1997 and 1996......    II-F-2
  Consolidated Statement of
     Operations for the Years Ended
     December 31, 1997, 1996
     and 1995........................    II-F-3
  Consolidated Statement of Cash
     Flows for the Years Ended
     December 31, 1997, 1996
     and 1995........................    II-F-4
  Notes to Consolidated Financial
     Statements......................    II-F-5
Unaudited Quarterly Financial
  Information:
  Consolidated Balance Sheet at June
     30, 1998........................   II-F-17
  Consolidated Statement of
     Operations for the Nine Months
     Ended September 30, 1998 and
     1997............................   II-F-18
  Consolidated Statement of Cash
     Flows for the Nine Months Ended
     September 30, 1998
     and 1997........................   II-F-19
  Condensed Notes to Consolidated
     Financial Statements............   II-F-20
  Unaudited Summary Quarterly
     Financial Data..................   II-F-26

                                      F-1
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Managers and Stockholder of
Scotia Pacific Company LLC:

     We have audited the accompanying balance sheets of Scotia Pacific Company
LLC (a Delaware limited liability company and a wholly owned subsidiary of The
Pacific Lumber Company) as of December 31, 1997 and 1996, and the related
statements of income and cash flows for each of the three years in the period
ended December 31, 1997. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Scotia Pacific Company LLC
as of December 31, 1997 and 1996, and the results of its operations and its cash
flows for the years ended December 31, 1997, 1996 and 1995, in conformity with
generally accepted accounting principles.

                                                         ARTHUR ANDERSEN LLP

San Francisco, California
May 8, 1998
(Except for the matter discussed in Note 8 to which the date is November 9,
1998.)

                                      F-2
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                                 BALANCE SHEET
                           (IN THOUSANDS OF DOLLARS)

                                            DECEMBER 31,
                                       ----------------------
                                          1997        1996
                                       ----------  ----------
               ASSETS
Current assets:
  Cash and cash equivalents..........  $   20,926  $   20,345
  Receivables:
     Due from Pacific Lumber.........       5,304       5,007
     Accrued interest................         107         150
  Prepaid timber harvesting costs....       2,053       1,897
  Other prepaid expenses and current
     assets..........................         385          98
                                       ----------  ----------
     Total current assets............      28,775      27,497
Timber and timberlands, net of
  accumulated depletion of $233,188
  and $217,446, respectively.........     249,654     255,616
Property and equipment, net of
  accumulated depreciation of $6,590
  and
  $5,563, respectively...............      11,019       7,030
Deferred financing costs, net........      13,475      14,707
Deferred income taxes................      23,763      26,564
Restricted cash......................      28,434      29,967
Other assets.........................       1,827       1,139
                                       ----------  ----------
                                       $  356,947  $  362,520
                                       ==========  ==========
   LIABILITIES AND MEMBER CAPITAL
Current liabilities:
  Due to Pacific Lumber..............  $      147  $      174
  Accrued interest...................      11,358      11,903
  Other accrued liabilities..........         846         892
  Long-term debt, current
     maturities......................      19,429      16,258
                                       ----------  ----------
     Total current liabilities.......      31,780      29,227
Long-term debt, less current
  maturities.........................     308,044     320,596
                                       ----------  ----------
     Total liabilities...............     339,824     349,823
                                       ----------  ----------
Contingencies
Member capital.......................      17,123      12,697
                                       ----------  ----------
                                       $  356,947  $  362,520
                                       ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                      F-3
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                              STATEMENT OF INCOME
                           (IN THOUSANDS OF DOLLARS)

                                            YEAR ENDED DECEMBER 31,
                                       ----------------------------------
                                          1997        1996        1995
                                       ----------  ----------  ----------
Log sales to Pacific Lumber..........  $  126,415  $  135,064  $  129,430
                                       ----------  ----------  ----------
Operating expenses:
  General and administrative
     expenses........................       8,347       7,821       7,606
  Depletion and depreciation.........      16,775      16,840      17,463
                                       ----------  ----------  ----------
                                           25,122      24,661      25,069
                                       ----------  ----------  ----------
Operating income.....................     101,293     110,403     104,361
Other income (expense):
  Interest and other income..........       2,798       2,901       3,036
  Interest expense...................     (27,366)    (28,311)    (29,321)
                                       ----------  ----------  ----------
Income before income taxes...........      76,725      84,993      78,076
Provision in lieu of income taxes....     (31,169)    (33,456)    (32,050)
                                       ----------  ----------  ----------
Net income...........................  $   45,556  $   51,537  $   46,026
                                       ==========  ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                      F-4
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                            STATEMENT OF CASH FLOWS
                           (IN THOUSANDS OF DOLLARS)

                                           YEARS ENDED DECEMBER 31,
                                       ---------------------------------
                                         1997        1996        1995
                                       ---------  ----------  ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income.........................  $  45,556  $   51,537  $   46,026
  Adjustments to reconcile net income
     to net cash provided by
     operating activities:
     Provision in lieu of income
       taxes.........................     31,169      33,456      32,050
     Depletion and depreciation......     16,775      16,840      17,463
     Amortization of deferred
       financing costs...............      1,232       1,247       1,142
     Increase (decrease) in cash
       resulting from changes in:
       Receivables due from Pacific
          Lumber.....................       (718)       (536)         89
       Accrued interest receivable...         43           7         (55)
       Prepaid timber harvesting
          costs......................       (845)       (882)       (524)
       Due to Pacific Lumber.........        (27)       (651)        618
       Accrued interest..............       (545)       (472)       (480)
       Other accrued liabilities.....        (46)       (244)        403
     Other...........................       (248)         40         (83)
                                       ---------  ----------  ----------
       Net cash provided by operating
          activities.................     92,346     100,342      96,649
                                       ---------  ----------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures...............     (2,334)     (4,043)     (3,573)
                                       ---------  ----------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Dividends paid.....................    (60,800)    (76,900)    (59,000)
  Principal payments on Old Timber
     Notes and other debt............    (16,300)    (14,767)    (13,670)
  Restricted cash withdrawals........      1,533       1,400       1,035
  Distributions......................    (13,864)     (7,229)    (20,059)
                                       ---------  ----------  ----------
       Net cash used for financing
          activities.................    (89,431)    (97,496)    (91,694)
                                       ---------  ----------  ----------
NET INCREASE (DECREASE) IN CASH AND
  CASH EQUIVALENTS...................        581      (1,197)      1,382
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF PERIOD................     20,345      21,542      20,160
                                       ---------  ----------  ----------
CASH AND CASH EQUIVALENTS AT END OF
  PERIOD.............................  $  20,926  $   20,345  $   21,542
                                       =========  ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                      F-5
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                         NOTES TO FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  BASIS OF PRESENTATION

     Scotia Pacific Company LLC (the "Company") is a Delaware limited
liability company wholly owned by The Pacific Lumber Company ("Pacific
Lumber") which is a wholly owned indirect subsidiary of MAXXAM Group Inc.
("MGI"). MGI is a wholly owned subsidiary of MAXXAM Group Holdings Inc., which
is a wholly owned subsidiary of MAXXAM Inc. ("MAXXAM"). The Company is a
special purpose limited liability company organized in May 1998 to facilitate
the offering (the "Offering") of $160,700,000 6.55% Class A-1, $243,200,000
7.11% Class A-2 and $463,348,000 7.71% Class A-3 Timber Collateralized Notes due
2028 bearing interest at an overall effective rate of 7.43% (the "Timber
Notes"). Concurrent with the closing of the Offering of the Timber Notes on
July 20, 1998 (the "Closing Date"), Scotia Pacific Holding Company ("Scotia
Pacific") was merged into the Company (the "Merger") and Pacific Lumber and
Salmon Creek Corporation, a wholly owned subsidiary of Pacific Lumber ("Salmon
Creek"), transferred to the Company approximately 13,500 acres of timberlands
and the timber and related timber harvesting rights (but not the underlying
land) with respect to an additional approximately 19,700 acres of timberlands
(the "Palco Transfers"). The Company in turn transferred to Pacific Lumber the
timber and related timber harvesting rights (but not the underlying land) with
respect to approximately 1,400 acres of timberlands (the "Company Transfer,"
and together with the Palco Transfers, the "Transfers"). On the Closing Date,
the 7.95% Scotia Pacific Timber Collateralized Notes due July 20, 2015 (the
"Old Timber Notes") were retired and the Company paid a cash dividend of
$526.1 million. The Merger and the Transfers have been accounted for as a
reorganization of entities under common control which requires the Company to
record the assets, liabilities and results of operation of Scotia Pacific after
giving effect to the Company Transfer as well as the assets, liabilities and
results of operations acquired from Pacific Lumber and Salmon Creek acquired
pursuant to the Palco Transfers at their respective historical cost.
Accordingly, the Company will be the successor entity to all of Scotia Pacific's
historical operations (exclusive of the assets transferred to Pacific Lumber)
and to the historical operations attributable to the timberlands and timber and
related timber harvesting rights acquired from Pacific Lumber and Salmon Creek.
The Merger and the Transfers have been reflected in the financial statements of
the Company as if such transactions had occurred as of the beginning of the
earliest period presented. However, the retirement of the Old Timber Notes, the
issuance of the Timber Notes and the payment of a $526.1 million cash dividend
will not be reflected in the financial statements until the period in which such
transactions have occurred.

     Consistent with the Company's purpose and pursuant to the terms of the
indenture governing the Timber Notes (the "Indenture"), the Company is
obligated to set aside each month a portion of the funds it receives from the
sale of logs to Pacific Lumber sufficient to make the specified payments of
principal and interest on the Timber Notes computed in accordance with the
Indenture and to have a sufficient amount to pay operating expenses and capital
improvements. Once the Company has satisfied these obligations under the
Indenture, the Company is free to distribute any remaining cash to Pacific
Lumber free of the lien of the deed of trust securing the Timber Notes (the
"Deed of Trust"). Accordingly, the Company's ability to make distributions to
Pacific Lumber is not dependent upon any measure of financial performance. The
Company expects that substantially all of its cash which is free of the lien of
the Deed of Trust will be periodically distributed to Pacific Lumber.

  USE OF ESTIMATES AND ASSUMPTIONS

     The preparation of financial statements in accordance with generally
accepted accounting principles requires the use of estimates and assumptions
that affect (i) the reported amounts of assets and liabilities, (ii) the
disclosure of contingent assets and liabilities known to exist as of the date
the financial statements are published and (iii) the reported amount of revenues
and expenses recognized during each period

                                      F-6
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

presented. The Company reviews all significant estimates affecting its financial
statements on a recurring basis and records the effect of any necessary
adjustments prior to their publication. Adjustments made with respect to the use
of estimates often relate to improved information not previously available.
Uncertainties with respect to such estimates and assumptions are inherent in the
preparation of the Company's financial statements; accordingly, it is possible
that the subsequent resolution of any one of the contingent matters described in
Note 5 could differ materially from current estimates. The results of an adverse
resolution of such uncertainties could have a material effect on the Company's
financial position, results of operations or liquidity.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  CASH EQUIVALENTS

     Cash equivalents consist of highly liquid money market instruments with
original maturities of three months or less. At December 31, 1997 and 1996, the
Company had approximately $17,784,000 and $17,600,000, respectively, of such
money market instruments deposited in a payment account held by the trustee
under the indenture ("Existing Indenture") for the Old Timber Notes for the
payment of accrued interest and principal on the next note payment date.

  PREPAID TIMBER HARVESTING COSTS

     Prepaid timber harvesting costs are expensed as the timber covered by the
related timber harvesting plans ("THPs") is harvested.

  TIMBER AND TIMBERLANDS

     Timber and timberlands were recorded at the historical cost of Scotia
Pacific, Pacific Lumber and Salmon Creek as of the beginning of the earliest
period presented, net of accumulated depletion. Depletion is computed utilizing
the unit-of-production method based upon estimates of timber values and
quantities.

  PROPERTY AND EQUIPMENT

     Property and equipment were recorded at the historical cost of Scotia
Pacific, Pacific Lumber and Salmon Creek as of the beginning of the earliest
period presented, net of accumulated depreciation. Depreciation is computed
utilizing the straight-line method at rates based upon the estimated useful
lives of the various classes of assets. The major classes of property and
equipment are as follows (dollar amounts in thousands):
<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                          ESTIMATED       ------------------------
                                        USEFUL LIVES          1997         1996
                                        -------------     ------------   ---------
<S>                                     <C>                 <C>          <C>      
Logging roads........................   15 years            $ 16,638     $  11,769
Other................................   5-15 years               971           824
                                                          ------------   ---------
                                                              17,609        12,593
Less: accumulated depreciation.......                         (6,590)       (5,563)
                                                          ------------   ---------
                                                            $ 11,019     $   7,030
                                                          ============   =========
</TABLE>
     Depreciation expense for 1997, 1996 and 1995 was $1,035,000, $634,000 and
$606,000, respectively.

  DEFERRED FINANCING COSTS

     Costs incurred to obtain financing are deferred and amortized over the
estimated term of the related borrowing. Subsequent to December 31, 1997, an
extraordinary loss of $35.4 million will be recorded in

                                      F-7
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

connection with the retirement of the Old Timber Notes. Such loss is comprised
of $12.8 million of unamortized deferred financing costs and $29.2 million of
prepayment premiums offset by the benefit from $6.6 million of unearned premiums
and make whole amounts under the investment note agreement associated with the
Existing Liquidity Account.

  RESTRICTED CASH

     Restricted cash reflected in these financial statements represents the
amount deposited into an account held by the trustee under the Existing
Indenture (the "Existing Liquidity Account"). The Existing Liquidity Account
is not available, except under certain limited circumstances, for working
capital purposes; however, it is available to pay the Rated Amortization (as
defined in the Existing Indenture) and interest on the Old Timber Notes if and
to the extent that cash flows are insufficient to make such payments. Interest
and other income for 1997, 1996 and 1995 includes approximately $2,336,000,
$2,457,000 and $2,560,000, respectively, attributable to an investment rate
agreement (at 7.95% per annum) with the financial institution which holds the
Existing Liquidity Account.

     The Indenture for the Timber Notes requires the Company to maintain a line
of credit (the "Line of Credit") or a liquidity account which equals interest
expense for one year on the outstanding principal balance (the "Required
Liquidity Amount"). The Required Liquidity Amount will generally decline as
principal payments are made on the Timber Notes.

  LOG SALES TO PACIFIC LUMBER

     Scotia Pacific and Pacific Lumber entered into a Master Purchase Agreement
on March 23, 1993 (the "Master Purchase Agreement") which governed all log
sales by Scotia Pacific to Pacific Lumber, and on the Closing Date, the Company
and Pacific Lumber entered into a New Master Purchase Agreement (the "New
Master Purchase Agreement," and together the "Master Purchase Agreements")
which will govern all log sales by the Company to Pacific Lumber. Substantially
all of the Company's revenues have been and are expected to continue to be
derived from the sale of logs to Pacific Lumber. The harvested logs are
purchased by Pacific Lumber (i.e., title passes and the obligation to make
payment therefor is incurred) at the time each log is delivered to Pacific
Lumber's log decks and measured. The Master Purchase Agreements generally
contemplate that all sales of logs by the Company to Pacific Lumber will be at
the applicable stumpage prices for each species of timber and category thereof,
as set forth in the most recent Harvest Value Schedule published by the
California State Board of Equalization (the "SBE Price"). Harvest Value
Schedules are published twice a year for purposes of computing timber yield
taxes.

  CONCENTRATIONS OF CREDIT RISK

     The Existing Payment Account and the Existing Liquidity Account are each
held by a different financial institution. In the event of nonperformance by
such financial institutions, the Company's exposure to credit loss is
represented by the amounts deposited plus any unpaid accrued interest thereon.
The Company mitigates its concentrations of credit risk with respect to these
restricted cash deposits by maintaining them at high credit quality financial
institutions and monitoring the credit ratings of these institutions.

  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts of cash equivalents and restricted cash approximate
fair value. As of December 31, 1997 and 1996, the estimated fair value of the
Old Timber Notes, including current maturities, was $331,164,000 and
$338,231,000, respectively. The estimated fair value of long-term debt is
determined based on the quoted market price for the Old Timber Notes. The Old
Timber Notes are thinly

                                      F-8
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

traded financial instruments; accordingly, their market price at any balance
sheet date may not be representative of the price which would be derived from a
more active market.

2.  LONG-TERM DEBT

     Long-term debt consists primarily of the Old Timber Notes which was
$319,965,000 and $336,130,000 as of December 31, 1997 and 1996, respectively.
The Company issued the $385,000,000 aggregate original principal amount of Old
Timber Notes on March 23, 1993. The net proceeds from the sale of the Old Timber
Notes were utilized by the Company (i) to fund the initial deposits to the
Existing Liquidity Account of $35,000,000 and an expense reserve of $625,000
(the "Expense Reserve") held by the trustee under the Existing Indenture, and
(ii) to redeem certain of Pacific Lumber's debt which had been assumed by Scotia
Pacific. Since the offering of the Old Timber Notes, the Company has paid
Scheduled Amortization (as defined in the Existing Indenture).

     The Company repaid $10,773,000, $16,165,000, $14,103,000 and $13,578,000 in
January 1998, and the years 1997, 1996, and 1995, respectively, of the aggregate
principal amount outstanding on the Old Timber Notes in accordance with
Scheduled Amortization under the Existing Indenture.

     At December 31, 1997, the Existing Indenture permitted the payment of
$1,500,000 of dividends, which were paid in January 1998.

     On the Closing Date, the Company completed the offering of the Timber
Notes. The Timber Notes were not registered under the Securities Act of 1933,
and may not be offered or sold in the United States absent registration or an
applicable exemption from registration requirements. The Timber Notes are senior
secured obligations of the Company and do not constitute obligations of, and are
not guaranteed by, Pacific Lumber or any other person. The Timber Notes were
issued in three classes: Class A-1 Timber Notes aggregating $160,700,000, Class
A-2 Timber Notes aggregating $243,200,000 and Class A-3 Timber Notes aggregating
$463,348,000. Pursuant to the terms of the Indenture, the Company is permitted
to incur up to $75 million at any one time of non-recourse indebtedness secured
by purchase money mortgages to acquire additional timberlands, the original
amount of the Timber Notes, an unspecified amount of Additional Timber Notes (as
defined in the Indenture) provided certain conditions are met, indebtedness
under the Line of Credit Agreement (as defined in the Indenture), and certain
other debt on a limited basis. The Company is not permitted to incur any other
indebtedness for borrowed money. The Timber Notes are secured by a lien on (i)
the Company's timber and timberlands (subject to Pacific Lumber's ownership of
the timber and related timber harvesting rights on approximately 1,900 acres of
such timberlands), (ii) certain contract rights and certain other assets, (iii)
the proceeds of the foregoing, (iv) the Payment Account, (v) the Line of Credit
Agreement, and (vi) substantially all of the other property and equipment
transferred to the Company by Pacific Lumber (subject to certain rights of
concurrent use by Pacific Lumber). Amounts payable on the Timber Notes are paid
semi-annually generally on January 20 and July 20 of each year (each, a "Note
Payment Date").

     The Timber Notes are structured to link, to the extent of cash available,
the deemed depletion of the Company's timber (through the harvest and sale of
logs) to the required amortization of the Timber Notes. The required amount of
amortization on any Note Payment Date is determined by various mathematical
formulas set forth in the Indenture. Scheduled Amortization of the Timber Notes
represents the amount of principal which the Company must pay through each Note
Payment Date in order to avoid payment of prepayment or deficiency premiums. The
Scheduled Maturity Dates for the Class A-1 and Class A-2 Timber Notes, which are
January 20, 2007 and January 20, 2014, respectively, represent the Note Payment
Dates on which the Company will pay the final installment of principal if all
payments of principal are made in accordance with Scheduled Amortization. The
Scheduled Amortization for the Class A-3 Timber

                                      F-9
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

Notes does not include any principal amortization prior to their Scheduled
Maturity Date of January 20, 2014 on which the aggregate principal amount of
$463,348,000 will be scheduled to be paid. Minimum Principal Amortization of the
Timber Notes represents the minimum amount of principal which the Company must
pay (on a cumulative basis and subject to available cash) on such Class, to the
extent of the funds on deposit in the Payment Account, through any Note Payment
Date in order to avoid an Event of Default (as defined). Regardless of the
amount of timber actually harvested and sold, if there is sufficient cash (which
could be available due to, among other things, favorable prices realized from
harvested timber), principal on the Timber Notes will be paid at least as fast
as Minimum Principal Amortization. If the Timber Notes were amortized in
accordance with Minimum Principal Amortization, the final installments of
principal would be paid on January 20, 2010, July 20, 2017 and July 20, 2028 for
the Class A-1, Class A-2 and Class A-3 Timber Notes, respectively.

     The Company has the right to cause additional prepayments of principal to
be made on any Note Payment Date. If the principal of the Timber Notes is paid
in advance of Scheduled Amortization, the Company will generally pay a
prepayment premium on such accelerated payment. The prepayment premium on any
Note Payment Date is equal to the excess, if any, of (a) the sum of (i) the
present value of the prepayment amount (discounted from the date(s) that the
prepayment amount would otherwise have been paid under the Scheduled
Amortization to the Note Payment Date) plus (ii) the sum of the present values
of the amounts of interest that would have accrued thereafter with respect to
the prepayment amount over (b) the amount of the prepayment. The present value
shall be computed using a "Reinvestment Yield" (as defined in the Indenture)
which is comparable to the yield of like term U.S. Treasury securities plus
0.50% per annum.

     If the principal of the Timber Notes is paid later than as provided for
under the Scheduled Amortization, the Company will pay a deficiency premium on
such deficient amount. The deficiency premium payable on any Note Payment Date
equals an amount of interest on the amount of the deficient principal amount
from the previous Note Payment Date to the current Note Payment Date at 1.50%
per annum. In addition, if the Class A-3 Timber Notes are not paid in full on or
before their Scheduled Maturity Date, a Cash Retention Event (as defined in the
Indenture) will occur, as a result of which 75% of all Excess Funds (as defined
in the Indenture) will be deposited in the Payment Account until all classes of
Timber Notes are paid in full.

     The following table presents the amortization of the Timber Notes based on
Minimum Principal Amortization and Scheduled Amortization (in thousands):

                                          MINIMAL
                                         PRINCIPAL         SCHEDULED
                                        AMORTIZATION      AMORTIZATION
                                        ------------      ------------
Years Ending December 31:
  1998...............................     $     --          $     --
  1999...............................          863             8,185
  2000...............................       10,458            15,865
  2001...............................       10,476            16,327
  2002...............................       10,790            17,141
  Thereafter.........................      834,661           809,730
                                        ------------      ------------
                                          $867,248          $867,248
                                        ============      ============

3.  RELATED PARTY TRANSACTIONS

     The Master Purchase Agreements and the related log purchase agreements
govern all log sales by the Company to Pacific Lumber. Under the Master Purchase
Agreements, Pacific Lumber is responsible for

                                      F-10
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

harvesting the Company's standing timber and transporting harvested logs to its
log decks. Payments for the log sales outstanding at December 31, 1997 were
received by the Company in January 1998.

     Scotia Pacific and Pacific Lumber also entered into a Services Agreement on
March 23, 1993 (the "Services Agreement"), pursuant to which Pacific Lumber
provided a variety of operational, management and related services in respect of
the Company's timber properties not provided by the Company's employees,
including reforestation, fire protection and road maintenance, rehabilitation
and construction. The Company pays Pacific Lumber an annual fee, payable in
equal monthly installments and subject to annual adjustment provisions, for such
services. For the years ended December 31, 1997, 1996 and 1995, amounts recorded
by the Company for services pursuant to the terms of the Services Agreement
totaled $1,384,000, $1,345,000 and $1,382,000, respectively. On the Closing
Date, the Company and Pacific Lumber entered into a New Services Agreement (the
"New Services Agreement") under which the Company will pay a Services Fee (as
defined) in an initial amount of $107,000 per month and reimburse Pacific Lumber
for the cost of constructing, rehabilitating and maintaining roads and
performing reforestation services.

4.  PROVISION IN LIEU OF INCOME TAXES

     Although the Company will elect to be disregarded as a separate taxable
entity and instead be treated as a division of Pacific Lumber solely for income
tax purposes, these financial statements treat the Company as a taxable entity
for the periods presented.

     Income taxes are determined using an asset and liability approach which
requires the recognition of deferred income tax assets and liabilities for the
expected future tax consequences of events that have been recognized in the
Company's financial statements or tax returns. Under this method, deferred
income tax assets and liabilities are determined based on the temporary
differences between the financial statement and tax bases of assets and
liabilities using enacted tax rates.

     Scotia Pacific and Pacific Lumber are members of MAXXAM's consolidated
return group for federal income tax purposes. Pursuant to the tax allocation
agreement among MAXXAM, Pacific Lumber, Salmon Creek and Scotia Pacific (the
"Tax Allocation Agreement"), all federal and state income tax liabilities of
the Company will be paid by Pacific Lumber and all federal and state income tax
refunds of the Company will be paid to Pacific Lumber. Accordingly, the Company
records a charge or benefit for income taxes computed as if the Company filed
separate income tax returns and a corresponding adjustment to capital (net of
the applicable adjustments relating to the Company's deferred income tax
assets).

     The provision in lieu of income taxes on income before income taxes
consists of the following (in thousands):

                                          YEARS ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
Current provision in lieu of income
  taxes:
  Federal............................  $  22,168  $  22,407  $  21,236
  State..............................      6,200      6,789      6,336
                                       ---------  ---------  ---------
                                          28,368     29,196     27,572
                                       ---------  ---------  ---------
Deferred provision in lieu of income
  taxes:
  Federal............................      2,221      3,144      3,552
  State..............................        580      1,116        926
                                       ---------  ---------  ---------
                                           2,801      4,260      4,478
                                       ---------  ---------  ---------
                                       $  31,169  $  33,456  $  32,050
                                       =========  =========  =========

                                      F-11
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

     A reconciliation between the provision in lieu of income taxes and the
amount computed by applying the federal statutory income tax rate to income
before income taxes is as follows (in thousands):

                                          YEARS ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
Income before income taxes...........  $  76,725  $  84,993  $  78,076
                                       =========  =========  =========
Amount of federal income tax based
  upon the statutory rate............  $  26,854  $  29,748  $  27,327
State taxes, net of federal tax
  benefit............................      4,407      5,138      4,720
Other................................        (92)    (1,430)         3
                                       ---------  ---------  ---------
                                       $  31,169  $  33,456  $  32,050
                                       =========  =========  =========

     The components of the Company's net deferred income tax assets
(liabilities) are as follows (in thousands):

                                           DECEMBER 31,
                                       --------------------
                                         1997       1996
                                       ---------  ---------
Deferred income tax assets:
  Timber and timberlands.............  $  24,341  $  27,389
  Property and equipment.............        224        140
                                       ---------  ---------
     Total deferred income tax
       assets........................     24,565     27,529
                                       ---------  ---------
Deferred income tax liabilities:
  Other..............................       (802)      (965)
                                       ---------  ---------
  Total deferred income tax
     liabilities.....................       (802)      (965)
                                       ---------  ---------
Net deferred income tax assets.......  $  23,763  $  26,564
                                       =========  =========

     The principal component of the net deferred income tax assets listed above
relates to the excess of the tax basis over financial statement basis with
respect to timber and timberlands. The Company believes that it is more likely
than not that this net deferred income tax asset will be realized, based
primarily upon the estimated value of its timber and timberlands which is in
excess of its tax basis. The Company has not provided a valuation allowance on
its deferred income tax assets. The net deferred income tax assets listed above
are recorded pursuant to the Tax Allocation Agreement.

5.  CONTINGENCIES

     The Company's business is subject to a variety of California and federal
laws and regulations dealing with timber harvesting, threatened and endangered
species and habitat for such species, and air and water quality. Compliance with
such laws and regulations plays a significant role in the Company's business.
While compliance with such laws, regulations and judicial and administrative
interpretations, together with the cost of litigation incurred in connection
with certain timber harvesting operations of Pacific Lumber, have increased the
costs of the Company, they have not had a significant adverse effect on the
Company's financial position, results of operations or liquidity. However, these
laws and related administrative actions and legal challenges have severely
restricted the ability of Pacific Lumber to harvest virgin old growth timber,
and to a lesser extent, residual old growth timber on the Company's timberlands.

     On September 28, 1996, Pacific Lumber (on behalf of itself, its
subsidiaries and affiliates) and MAXXAM (collectively, the "Pacific Lumber
Parties") entered into an agreement with the United States and California
("Headwaters Agreement") which provides the framework for the acquisition by
the United

                                      F-12
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

States and California of approximately 5,600 acres of Pacific Lumber's
timberlands. These timberlands are commonly referred to as the Headwaters Forest
and the Elk Head Springs Forest (collectively, the "Headwaters Timberlands").
A substantial portion of the Headwaters Timberlands contains virgin old growth
timber. Approximately 4,900 of these acres are owned by Salmon Creek, with the
remaining acreage being owned by the Company (Pacific Lumber owning the timber
and related timber harvesting rights on this acreage). The Headwaters
Timberlands would be transferred in exchange for (a) cash or other consideration
from the United States and California having an aggregate fair market value of
$300 million, and (b) approximately 7,700 acres of timberlands (the "Elk River
Timberlands") to be acquired from a third party. As part of the Headwaters
Agreement, the Pacific Lumber Parties agreed not to enter the Headwaters
Timberlands to conduct any logging or salvage operations.

     Closing of the Headwaters Agreement is subject to various conditions,
including obtaining federal and California funding, approval of a sustained
yield plan ("SYP"), approval of a habitat conservation plan covering multiple
species ("Multi-Species HCP") and issuance of a related incidental take
permits (the "Permits") and the issuance of certain tax agreements
satisfactory to the Pacific Lumber Parties.

     In November 1997, President Clinton signed an appropriations bill which
contains authorization for the expenditure of $250 million of federal funds
towards consummation of the Headwaters Agreement. On February 27, 1998, Pacific
Lumber, MAXXAM and various government agencies entered into a Pre-Permit
Application Agreement in Principle (the "Pre-Permit Agreement") regarding
certain understandings that they had reached regarding the Multi-Species HCP,
the Permits and the SYP. The Pre-Permit Agreement provides that the Permits and
Multi-Species HCP would have a term of 50 years, and would limit the activities
which could be conducted by Pacific Lumber in eleven forest groves to those
which would not be detrimental to marbled murrelet habitat. These groves
aggregate approximately 7,600 acres and consist of substantial quantities of
virgin and residual old growth redwood and Douglas-fir timber.

     The Company believes that the Pre-Permit Agreement is a favorable
development that enhances its position in connection with legal and regulatory
challenges to its THPs as well as the prospects for consummation of the
Headwaters Agreement, the approval of the Multi-Species HCP and SYP and the
issuance of the Permits. Several species, including the northern spotted owl,
the marbled murrelet and the coho salmon, have been listed as endangered or
threatened under the federal Endangered Species Act ("ESA") and/or the
California Endangered Species Act ("CESA"). Pacific Lumber has developed
federal and state northern spotted owl management plans which permit harvesting
activities to be conducted so long as Pacific Lumber adheres to certain measures
designed to protect the northern spotted owl. The potential impact of the
listings of the marbled murrelet and the coho salmon is more uncertain. If the
Multi-Species HCP is approved, Pacific Lumber would be issued the Permits, which
would allow limited incidental "take" of listed species so long as there was
no "jeopardy" to the continued existence of the species and the Multi-Species
HCP would identify the measures to be instituted in order to minimize and
mitigate the anticipated level of take to the greatest extent possible. The
Multi-Species HCP would not only provide for the Company's compliance with
habitat requirements for currently listed species, it would also provide greater
certainty and protection for the Company with regard to identified species that
may be listed in the future.

     Lawsuits are pending or threatened which seek to prevent Pacific Lumber
from implementing certain of its approved timber harvesting plans ("THPs") or
other operations. While challenges with respect to Pacific Lumber's young growth
timber have historically been limited, on January 26, 1998, an action entitled
COHO SALMON, ET AL. V. PACIFIC LUMBER, ET AL. (the "COHO LAWSUIT") was filed
against Scotia Pacific, Pacific Lumber and Salmon Creek. This action relates to
a significant number of THPs covering young growth timber and alleges, among
other things, violations of the ESA and claims that defendants' logging
operations in five watersheds have contributed to the "take" of the coho
salmon. The plaintiffs seek,

                                      F-13
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

among other things, to enjoin timber harvesting on the THPs and acreage
identified, and to require the Company to restore coho habitat allegedly harmed
by adverse cumulative effects of past (approved) timber harvesting. The Company
has also received notice of additional threatened actions in respect of the coho
salmon. The Company is unable to predict the outcome of this case or its
ultimate impact on the Company's financial condition or results or the ability
to harvest timber on the Company's THPs. While the Company expects these
environmentally focused objections and lawsuits to continue, it believes that
the Pre-Permit Agreement will enhance its position in connection with these
challenges. The Company also believes that the Multi-Species HCP would expedite
the preparation and facilitate approval of its THPs.

     The Pre-Permit Agreement also contains certain provisions relating to the
SYP. The Company expects Pacific Lumber to propose a long-term sustained yield
harvest level ("LTSY") which is approximately 10% less than Pacific Lumber's
average timber harvest over the last three years. If the SYP is approved by the
California Department of Forestry, Pacific Lumber will have complied with
certain BOF regulations requiring that timber companies project timber growth
and harvest on their timberlands over a 100-year planning period and establish
an LTSY harvest level. The SYP must demonstrate that the average annual harvest
over any rolling ten-year period will not exceed the LTSY harvest level and that
Pacific Lumber's projected timber inventory is capable of sustaining the LTSY
harvest level in the last decade of the 100-year planning period. An approved
SYP is expected to be valid for ten years, although it would be subject to
review after five years. Thereafter, revised SYPs will be prepared every decade
that address the LTSY harvest level based upon reassessment of changes in the
resource base and other factors.

     The final terms of the SYP, the Multi-Species HCP and the Permits are
subject to additional negotiation and agreement among the parties as well as
public review and comment. While the parties are working diligently to complete
the closing conditions contained in the Headwaters Agreement, there can be no
assurance that the Headwaters Agreement will be consummated or that an SYP,
Multi-Species HCP or Permits acceptable to Pacific Lumber will be approved. If
the Headwaters Agreement is not consummated and Pacific Lumber is unable to
harvest or is severely limited in harvesting on various of its timberlands, it
intends to continue and/or expand its takings litigation seeking just
compensation from the appropriate government agencies on the grounds that such
restrictions constitute an uncompensated governmental taking of private property
for public use.

     In the event that a Multi-Species HCP is not approved, Pacific Lumber will
not enjoy the benefits of a more streamlined THP preparation and review process.
Furthermore, if a Multi-Species HCP acceptable to Pacific Lumber is not
approved, it is impossible for the Company to determine the potential adverse
effect of the listings of the marbled murrelet and coho salmon or the EPA's
potential regulatory limitations on river sedimentation on the Company's
financial position, results of operations or liquidity until such time as the
various regulatory and legal issues are resolved; however, if Pacific Lumber is
unable to harvest, or is severely limited in harvesting, on significant amounts
of its timberlands, such effect could be materially adverse to the Company.

                                      F-14
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

6.  MEMBER CAPITAL

     A reconciliation of the activity in member capital is as follows (in
thousands):

                                            YEARS ENDED DECEMBER 31,
                                       ----------------------------------
                                          1997        1996        1995
                                       ----------  ----------  ----------
Balance at beginning of period.......  $   12,697  $   12,869  $   18,330
Net income...........................      45,556      51,537      46,026
Contribution of assets by Pacific
  Lumber.............................       5,166       3,224          --
Assumption of net tax liabilities by
  Pacific Lumber.....................      28,368      29,196      27,572
Dividends paid.......................     (60,800)    (76,900)    (59,000)
Distributions........................     (13,864)     (7,229)    (20,059)
                                       ----------  ----------  ----------
Balance at end of period.............  $   17,123  $   12,697  $   12,869
                                       ==========  ==========  ==========

7.  SUPPLEMENTAL CASH FLOW INFORMATION

                                          YEARS ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
                                               (IN THOUSANDS)
Supplemental information on non-cash
  investing and financing activities:
  Assumption of net tax liabilities
     by Pacific Lumber...............  $  28,368  $  29,196  $  27,572
  Contribution of assets by Pacific
     Lumber..........................      5,166      3,224         --
  Acquisition of timber and
     timberlands subject to long-term
     debt and other liabilities......      7,340         --        615
Supplemental disclosure of cash flow
  information:
  Interest paid......................  $  26,679  $  27,536  $  28,659

8.  SUBSEQUENT EVENT

     On November 9, 1998, the CDF notified Pacific Lumber that it had suspended
Pacific Lumber's 1998 timber operator's license ("TOL"). As a result, Pacific
Lumber has ceased all operations under its TOL. Pacific Lumber has made the
necessary arrangements for independent contract loggers to be substituted as the
licensed timber operator on those THPs where Pacific Lumber's logging crews were
working prior to the suspension (independent contractors historically account
for approximately 60% of the harvesting activities on Pacific Lumber's
timberlands). Pacific Lumber believes it will be able to engage independent
contractors to conduct harvesting activities on any other approved THPs during
the balance of calendar year 1998 and during calendar year 1999, if necessary.
Accordingly, the Company does not believe that the revocation of Pacific
Lumber's TOL will have a significant adverse effect on its business or financial
performance. Pacific Lumber has determined not to appeal the suspension of its
TOL, and will apply for a new TOL from the CDF. The CDF has indicated to Pacific
Lumber that it is considering a denial of Pacific Lumber's TOL for calendar year
1999 and that any agreements for the issuance of a conditional TOL for 1999 must
contain sufficient provisions to the CDF's satisfaction to ensure that Pacific
Lumber complies with the California Forest Practice Act.

                                      F-15

<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                                 BALANCE SHEET
                           (IN THOUSANDS OF DOLLARS)

                                        SEPTEMBER 30,     DECEMBER 31,
                                             1998             1997
                                        --------------    ------------
                                         (UNAUDITED)
               ASSETS
Current assets:
  Cash and cash equivalents..........      $ 17,980         $ 20,926
  Receivables:
     Due from Pacific Lumber.........         9,955            5,304
     Accrued interest................            83              107
  Prepaid timber harvesting costs....         2,376            2,053
  Other prepaid expenses and current
     assets..........................           380              385
                                        --------------    ------------
     Total current assets............        30,774           28,775
Timber and timberlands, net of
  accumulated depletion of $241,547
  and $233,188, respectively.........       246,153          249,654
Property and equipment, net of
  accumulated depreciation of $7,466
  and $6,590, respectively...........        12,466           11,019
Deferred financing costs, net........        22,866           13,475
Deferred income taxes................            --           23,763
Restricted cash......................        23,743           28,434
Other assets.........................         2,193            1,827
                                        --------------    ------------
                                           $338,195         $356,947
                                        ==============    ============
   LIABILITIES AND MEMBER CAPITAL
              (DEFICIT)
Current liabilities:
  Due to Pacific Lumber..............      $  2,053         $    147
  Accrued interest...................        12,442           11,358
  Other accrued liabilities..........         3,084              846
  Long-term debt, current
     maturities......................         8,270           19,429
                                        --------------    ------------
     Total current liabilities.......        25,849           31,780
Long-term debt, less current
  maturities.........................       859,488          308,044
                                        --------------    ------------
     Total liabilities...............       885,337          339,824
                                        --------------    ------------
Contingencies
Member capital (deficit).............      (547,142)          17,123
                                        --------------    ------------
                                           $338,195         $356,947
                                        ==============    ============

   The accompanying notes are an integral part of these financial statements.

                                      F-16
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                              STATEMENT OF INCOME
                           (IN THOUSANDS OF DOLLARS)

                                         NINE MONTHS ENDED
                                           SEPTEMBER 30,
                                       ----------------------
                                          1998        1997
                                       ----------  ----------
                                            (UNAUDITED)
Log sales to Pacific Lumber..........  $   67,800  $  105,089
                                       ----------  ----------
Operating expenses:
  General and administrative.........       6,694       6,690
  Depletion and depreciation.........       9,278      13,827
                                       ----------  ----------
                                           15,972      20,517
                                       ----------  ----------
Operating income.....................      51,828      84,572
Other income (expense):
  Interest and other income..........       1,859       2,019
  Interest expense...................     (27,461)    (20,543)
                                       ----------  ----------
Income before income taxes...........      26,226      66,048
Provision in lieu of income taxes....      (7,549)    (26,913)
                                       ----------  ----------
Income before extraordinary item.....      18,677      39,135
Extraordinary item:
     Loss on early extinguishment of
      debt...........................     (35,448)     --
                                       ----------  ----------
Net income (loss)....................  $  (16,771) $   39,135
                                       ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                      F-17
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                            STATEMENT OF CASH FLOWS
                           (IN THOUSANDS OF DOLLARS)

                                          NINE MONTHS ENDED
                                            SEPTEMBER 30,
                                       ------------------------
                                           1998         1997
                                       ------------  ----------
                                             (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)..................  $    (16,771) $   39,135
  Adjustments to reconcile net income
     (loss) to net cash provided by
     operating activities:
     Extraordinary loss on early
      extinguishment of debt.........        35,448          --
     Provision in lieu of income
      taxes..........................         7,549      26,913
     Depletion and depreciation......         9,278      13,827
     Amortization of deferred
      financing costs................           974         924
     Increase (decrease) in cash
      resulting from changes in:
       Receivables...................       (11,348)     (9,058)
       Prepaid expenses and other
        assets.......................          (688)       (507)
       Amounts due to Pacific
        Lumber.......................         1,078         (41)
       Accrued interest..............         1,084      (6,907)
       Other accrued liabilities.....           447         778
     Other...........................            14        (167)
                                       ------------  ----------
     Net cash provided by operating
      activities.....................        27,065      64,897
                                       ------------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures...............        (6,321)     (5,313)
  Restricted cash withdrawals used to
     acquire timberlands.............         1,767          --
  Net proceeds from sale of assets...             9          --
                                       ------------  ----------
     Net cash used for investing
      activities.....................        (4,545)     (5,313)
                                       ------------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of Timber
     Notes...........................       867,248          --
  Principal payments on Old Timber
     Notes and other debt............      (326,960)    (16,256)
  Premium for early retirement of
     debt............................       (29,208)         --
  Incurrance of deferred financing
     costs...........................       (21,374)         --
  Dividends paid.....................      (532,786)    (48,600)
  Change in restricted cash resulting
     from retirement of debt.........         9,486       1,149
  Other (distributions)
     contributions...................         8,128      (7,740)
                                       ------------  ----------
     Net cash used for financing
      activities.....................       (25,466)    (71,447)
                                       ------------  ----------
NET DECREASE IN CASH AND CASH
  EQUIVALENTS........................        (2,946)    (11,863)
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF PERIOD................        20,926      20,345
                                       ------------  ----------
CASH AND CASH EQUIVALENTS AT END OF
  PERIOD.............................  $     17,980  $    8,482
                                       ============  ==========
SUPPLEMENTARY SCHEDULE OF NON-CASH
  INVESTING AND FINANCING ACTIVITIES:
  Assumption of net tax liabilities
     by Pacific Lumber...............  $      6,691  $   24,582
  Acquisition of assets subject to
     other liabilities...............           906       5,414
  Deferred financing costs payable...         1,792          --
  Distribution of assets to Pacific
     Lumber..........................         6,622          --
  Transfer of deferred tax assets to
     Pacific Lumber..................        22,905          --
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
  Interest paid......................  $     25,402  $   26,526

   The accompanying notes are an integral part of these financial statements.

                                      F-18
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                    CONDENSED NOTES TO FINANCIAL STATEMENTS

1.  GENERAL

     The information contained in the following Condensed Notes to Financial
Statements is condensed from that which would appear in the annual financial
statements; accordingly, the financial statements included herein should be
reviewed in conjunction with the audited financial statements and related notes
thereto contained in the Offering Memorandum. Any capitalized terms used but not
defined in these Condensed Notes to Financial Statements are defined in the
audited financial statements and related notes thereto. Accounting measurements
at interim dates inherently involve greater reliance on estimates than at year
end. The results of operations for the interim periods presented are not
necessarily indicative of the results to be expected for the entire year.

     The financial statements included herein are unaudited; however, they
include all adjustments of a normal recurring nature necessary, in the opinion
of management, to present fairly the financial position of the Company at
September 30, 1998, the results of operations for the nine months ended
September 30, 1998 and 1997 and cash flows for the nine months ended September
30, 1998 and 1997. The Company is a wholly owned subsidiary of Pacific Lumber,
which is a wholly owned indirect subsidiary of MGI. MGI is a wholly owned
subsidiary of MGHI, which is a wholly owned subsidiary of MAXXAM.

     As discussed in the notes to the audited financial statements, concurrent
with the offering of the Timber Notes, Scotia Pacific was merged into the
Company and the Transfers were made. The Merger and the Transfers have been
reflected in the financial statements of the Company as if such transactions had
occurred as of the beginning of the earliest period presented, and the financial
statements reflect the historical assets, liabilities and results of operations
of Scotia Pacific after giving effect to the Company Transfer and Pacific
Lumber's and Salmon Creek's historical assets, liabilities and results of
operations attributable to the timberlands and the timber and related timber
harvesting rights transferred pursuant to the Palco Transfers. The retirement of
the Old Timber Notes, the issuance of the Timber Notes and the payment of the
$526.1 million cash dividend to Pacific Lumber are reflected in the financial
statements for the nine months ended September 30, 1998, the period in which
these transactions occurred.

     SFAS No. 130 was issued in June 1997 and was adopted by the Company as of
January 1, 1998. SFAS No. 130 requires the presentation of an additional income
measure (termed "comprehensive income"), which adjusts traditional net income
for certain items that previously were only reflected as direct charges to
equity. For the nine months ended September 30, 1998 and 1997, the Company did
not have any items which would cause such a difference between "traditional"
net income and comprehensive net income.

2.  RESTRICTED CASH

     Restricted cash represents the amount held by the trustee under the
applicable indentures governing the Timber Notes and the Old Timber Notes. In
addition, cash and cash equivalents includes $13.2 million and $17.8 million
which is restricted for debt service payments on the Timber Notes and the Old
Timber Notes, at September 30, 1998 and December 31, 1997, respectively.

3.  LONG-TERM DEBT

     On July 20, 1998, the Company issued the Timber Notes, which consist of
$867.2 million aggregate principal amount of Class A-1, Class A-2 and Class A-3
Timber Collateralized Notes which are due on July 20, 2028 and have an overall
effective interest rate of 7.43% per annum. Net proceeds from the offering of
the Timber Notes were used primarily to prepay the Old Timber Notes and to pay a
cash dividend of $526.1 million to Pacific Lumber. The Company recognized an
extraordinary loss of $35.4 million in the nine months ended September 30, 1998
for the early extinguishment of the Old Timber Notes. For further discussion,
see the notes to the audited financial statements.

                                      F-19
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
              CONDENSED NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4.  CONTINGENCIES

     The Company's business is subject to a variety of California and federal
laws and regulations dealing with timber harvesting, threatened and endangered
species and habitat for such species, and air and water quality. Compliance with
such laws and regulations plays a significant role in the Company's business.
While compliance with such laws, regulations and judicial and administrative
interpretations have increased the costs of the Company, they have not
historically had a significant adverse effect on the Company's financial
position, results of operations or liquidity, although the Company's recent
results of operations have been adversely affected by the absence of a
sufficient number of THPs to enable the Company to conduct its operations at
historic levels. These laws and related administrative actions and legal
challenges have also severely restricted the ability of Pacific Lumber to
harvest virgin old growth timber and, to a lesser extent, residual old growth
timber on the Company's timberlands. On August 12, 1998, an action was filed by
two environmental groups against Pacific Lumber, Scotia Pacific and Salmon Creek
(the "EPIC LAWSUIT") under which the environmental groups allege that certain
procedural violations of the ESA have resulted from logging activities on the
Company's timberlands and seek to prevent the defendants from carrying out any
harvesting activities until certain purported intra-agency wildlife agency
consultation requirements under the ESA are satisfied in connection with the
Combined Plan (see below). The Company is uncertain what impact the EPIC LAWSUIT
will have upon its operations and financial results, but it is possible that
other approved timber harvesting activities on the Company's timberlands could
be severely restricted (and revenues potentially significantly adversely
affected) until such time as the consultation requirements are satisfied.
Pacific Lumber is vigorously defending this matter, and Pacific Lumber and the
Company are devoting resources toward facilitating completion of the
consultation requirements as soon as practicable.

     On September 28, 1996, the Pacific Lumber Parties entered into the
Headwaters Agreement with the United States and California which provides the
framework for the acquisition by the United States and California of the
Headwaters Timberlands. A substantial portion of the Headwaters Timberlands
contains virgin old growth timber. Approximately 4,900 of these acres are owned
by Salmon Creek, with the remaining acreage being owned by the Company (Pacific
Lumber owning the timber and related timber harvesting rights on this acreage).
The Headwaters Timberlands would be transferred in exchange for (a) cash or
other consideration from the United States and California having an aggregate
fair market value of $300 million, and (b) approximately 7,700 acres of
timberlands to be acquired from a third party. As part of the Headwaters
Agreement, the Pacific Lumber Parties agreed to not enter the Headwaters
Timberlands to conduct any logging or salvage operations. Closing of the
Headwaters Agreement is subject to various conditions, including obtaining
federal and California funding, approval of an SYP, approval of a Multi-Species
HCP and issuance of the Permits, acquisition of the third party timberlands and
the issuance of certain tax agreements satisfactory to the Pacific Lumber
Parties.

     In November 1997, President Clinton signed an appropriations bill which
authorizes the expenditure of $250 million of federal funds towards consummation
of the Headwaters Agreement. These funds remain available until March 1, 1999,
and their availability is subject to, among other things, contribution by
California of its $130 million portion of funding for the Headwaters Agreement.
In September 1998, California Governor Wilson signed a bill (the "California
Headwaters Bill"), which among other things, appropriated California's $130
million portion of the funding required to consummate the Headwaters Agreement.
The state funds remain available until June 30, 1999. The bill also contains an
additional appropriation available from July 1, 1999 until June 30, 2000
authorizing the expenditure of up to $80 million toward acquisition, at fair
market value, of the "Owl Creek" grove from the Company. If any portion of the
$80 million remains after purchase of the Owl Creek grove, it may be used to
purchase certain other timberlands. An additional $20 million was appropriated
under the bill toward purchase of a forest grove referred to as "Grizzly
Creek" from Pacific Lumber at fair market value. The Combined Plan

                                      F-20
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
              CONDENSED NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(see below) would have allowed the harvesting over time of either the Owl Creek
grove or Grizzly Creek grove. The Scheduled Amortization schedule for the Timber
Notes assumed that the Owl Creek grove would be harvested over time; however, a
provision of the California Headwaters Bill designates the Owl Creek grove as a
conservation area for the marbled murrelet, which would have the effect of
restricting the activities which could be conducted in the grove. The Company
estimates that the Owl Creek grove constitutes approximately 2% of the aggregate
"Mbfe" (board foot equivalents of timber as defined in the Indenture)
contained in the timber owned by the Company. It is uncertain whether the Owl
Creek grove will ultimately be sold to the state of California. Furthermore, the
Company could arrange to exchange the Owl Creek grove for other timberlands
pursuant to the substitute collateral provisions of the Indenture. Were the Owl
Creek grove to be sold to the state of California, the Company would be required
to recognize Deemed Production (as defined in the Indenture) with respect to the
Mbfe contained within the grove, which could result in significant prepayments
(and related prepayment premiums) which might be offset by a reduction in the
required amortization in later years attributable to not having any actual
harvest from the Owl Creek grove.

     The California Headwaters Bill contains provisions requiring the inclusion
of additional environmentally focused provisions in the final version of the
Multi-Species HCP, including establishing wider interim streamside "no-cut"
buffers (while the watershed assessment process is being completed) than
provided for in the Combined Plan (a plan containing both the Multi-Species HCP
and the SYP), obligating Pacific Lumber and the government agencies to establish
a schedule that results in completion of the watershed assessment process within
five years (on a watershed by watershed basis), imposing minimum and maximum
"no-cut" buffers upon the watershed assessment process and designating the
Company's Owl Creek grove as a marbled murrelet conservation area. The
California Headwaters Bill also provides that the SYP shall be subject to the
foregoing provisions.

     With respect to the SYP, Pacific Lumber has proposed an LTSY which is
approximately 10% less than Pacific Lumber's average timber harvest over the
last three calendar years. If the SYP is approved by the CDF, Pacific Lumber
will have complied with certain BOF regulations requiring timber companies to
project timber growth and harvest on their timberlands over a 100-year planning
period and establish an LTSY harvest level. The SYP must demonstrate that the
average annual harvest over any rolling ten-year period will not exceed the LTSY
harvest level and that Pacific Lumber's projected timber inventory is capable of
sustaining the LTSY harvest level in the last decade of the 100-year planning
period. The SYP is expected to be valid for ten years, although it would be
subject to review after five years. Thereafter, revised SYPs would be prepared
every decade that address the LTSY harvest level based upon reassessment of
changes in the resource base and other factors.

     In July 1998, the proposed Combined Plan was made available to the public
for review and comment. The proposed Multi-Species HCP and related Permits would
have a term of 50 years, and would, among other things, limit the activities
which could be conducted by Pacific Lumber in various forest groves to those
which would not be detrimental to marbled murrelet habitat. Under the
Multi-Species HCP and the California Headwaters Bill, these groves aggregate
approximately 8,500 acres and consist of substantial quantities of virgin and
residual old growth redwood and Douglas-fir timber. The Combined Plan and a
draft environmental impact statement/report (the "EIR/EIS") analyzing the
Headwaters Agreement were released and made available for public review and
comment in July 1998 and early October 1998, respectively. The public review and
comment periods for the Combined Plan and the draft EIR/EIS closed on November
16, 1998.

     The Company believes that submission of the proposed Combined Plan and the
draft EIR/EIS for public review and comment and passage of the California
Headwaters Bill are favorable developments that enhance the prospects for
consummation of the Headwaters Agreement and the issuance of the Permits.

                                      F-21
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
              CONDENSED NOTES TO FINANCIAL STATEMENTS (CONTINUED)

However, certain provisions of the California Headwaters Bill, including its
provisions relating to the watershed assessment process, are required to be
included in the final version of the Combined Plan. In addition, discussions are
expected to occur with regulatory agencies following the conclusion of the
public review and comment periods referred to above, which discussions are
expected to result in proposed amendments to the Combined Plan. The provisions
of the California Headwaters Bill impose, and the potential proposed amendments
could impose, more stringent harvesting requirements and reduce the amount of
the Company's timber that may be harvested as contemplated by the SYP in its
current form. Inasmuch as approval of the Multi-Species HCP and the SYP are
conditions to the consummation of the Headwaters Agreement and certain
modifications proposed by the regulatory agencies may not be acceptable to
Pacific Lumber, any such proposed modifications could also affect the
consummation of the Headwaters Agreement. Accordingly, while the parties are
working diligently to complete the closing conditions contained in the
Headwaters Agreement, there can be no assurance that the Multi-Species HCP and
the SYP will be approved, that the Permits will be issued or that the Headwaters
Agreement will be consummated. If the Headwaters Agreement is not consummated
and the Company is unable to harvest or is severely limited in harvesting on
various of its timberlands, it intends to continue and/or expand its takings
litigation seeking just compensation from the appropriate government agencies on
the grounds that such restrictions constitute an uncompensated governmental
taking of private property for public use.

     Several species, including the northern spotted owl, the marbled murrelet
and the coho salmon, have been listed as endangered or threatened under the ESA
and/or the CESA. Pacific Lumber has developed federal and state ("no-take")
northern spotted owl management plans which permit harvesting activities to be
conducted so long as Pacific Lumber adheres to certain measures designed to
protect the northern spotted owl. The potential impact of the listings of the
marbled murrelet and the coho salmon is more uncertain. If the Multi-Species HCP
is approved, Pacific Lumber and the Company would be issued the Permits, which
would allow limited incidental "take" of listed species so long as there was
no "jeopardy" to the continued existence of such species and the Multi-Species
HCP would identify the measures to be instituted in order to minimize and
mitigate the anticipated level of take to the greatest extent practicable. The
Multi-Species HCP would not only provide for the Company's compliance with
habitat requirements for currently listed species, it would also provide greater
certainty and protection for the Company with regard to identified species that
may be listed in the future.

     Lawsuits are pending or threatened which seek to prevent the Company from
implementing certain of its approved THPs or other operations. While challenges
with respect to the Company's young growth timber have historically been
limited, on January 26, 1998, the COHO LAWSUIT was filed against Scotia Pacific,
Pacific Lumber and Salmon Creek. This action alleges, among other things,
violations of the ESA and claims that defendants' logging operations in five
watersheds have contributed to the "take" of the coho salmon. The plaintiffs
seek, among other things, to enjoin timber harvesting on the THPs and acreage
identified, and to require the Company to restore coho habitat allegedly harmed
by adverse cumulative effects of past (approved) timber harvesting. Pacific
Lumber has also received notice of additional threatened actions with respect to
the coho salmon. The Company is unable to predict the outcome of this case or
its ultimate impact on the Company's financial condition or results of
operations or the ability to harvest timber on its THPs. While the Company
expects environmentally focused objections and lawsuits to continue, it believes
that the Combined Plan should enhance its position in connection with these
challenges. The Company also believes that the Combined Plan should expedite the
preparation and facilitate approval of its THPs, although there can be no
assurance that the Company will not face difficulties in the THP submission and
approval process as it implements the Combined Plan.

     In the event that the final Combined Plan is not approved or is not
acceptable to Pacific Lumber, the Company will not enjoy the benefits of a more
streamlined THP preparation and review process. Furthermore, it is impossible
for the Company to determine the potential adverse effect of (i) the listings of

                                      F-22
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
              CONDENSED NOTES TO FINANCIAL STATEMENTS (CONTINUED)

the marbled murrelet and coho salmon if the Combined Plan is not approved or is
not acceptable to Pacific Lumber or (ii) the EPA's potential regulations
regarding water quality on the Company's financial position, results of
operations or liquidity until such time as the various regulatory and legal
issues are resolved; however, if the Company is unable to harvest, or is
severely limited in harvesting, on significant amounts of its timberlands, such
effect could be materially adverse to the Company.

     On November 9, 1998, the CDF notified Pacific Lumber that it has suspended
Pacific Lumber's 1998 TOL. As a result, Pacific Lumber has ceased all operations
under its TOL. Pacific Lumber has made the necessary arrangements for
independent contract loggers to be substituted as the licensed timber operator
on those THPs where Pacific Lumber's logging crews were working prior to the
suspension (independent contractors historically account for approximately 60%
of the harvesting activities on Pacific Lumber's timberlands). Pacific Lumber
believes it will be able to engage independent contrctors to conduct harvesting
activities on any other approved THPs during the balance of calendar year 1998
and during calendar year 1999, if necessary. Accordingly, the Company does not
believe that the revocation of Pacific Lumber's TOL will have a significant
adverse effect on its business or financial performance. Pacific Lumber has
determined not to appeal the suspension of its TOL, and will apply for a new TOL
from the CDF. The CDF has indicated to Pacific Lumber that it is considering a
denial of Pacific Lumber's TOL for calendar year 1999 and that any agreements
for the issuance of a conditional TOL for 1999 must contain sufficient
provisions to the CDF's satisfaction to ensure that Pacific Lumber complies with
the California Forest Practice Act.

5.  MEMBER CAPITAL (DEFICIT)

     A reconciliation of the activity in member capital is as follows (in
thousands):

                                         NINE MONTHS
                                            ENDED
                                        SEPTEMBER 30,
                                            1998
                                        -------------
Balance at beginning of period.......     $  17,123
Net loss.............................       (16,771)
Transfer of deferred tax assets to
  Pacific Lumber.....................       (22,905)
Assumption of net tax liabilities by
  Pacific Lumber.....................         6,691
Dividends paid.......................        (6,700)
Dividend from Offering...............      (526,086)
Contributions........................         1,506
                                        -------------
Balance at end of period.............     $(547,142)
                                        =============

                                      F-23
<PAGE>
                           SCOTIA PACIFIC COMPANY LLC
                   UNAUDITED SUMMARY QUARTERLY FINANCIAL DATA
<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                        -----------------------------------------------------
                                        MARCH 31,   JUNE 30,    SEPTEMBER 30,    DECEMBER 31,
                                        ---------   ---------   -------------    ------------
                                                      (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>    
1998 Quarterly Information:
  Net sales..........................    $ 9,663    $  24,857      $33,280
  Operating income...................      6,591       19,645       25,592
  Income before extraordinary item...        350        8,130       10,197
  Net income (loss)..................        350        8,130      (25,251)
1997 Quarterly Information:
  Net sales..........................     19,122    $  34,642      $51,325         $ 21,326
  Operating income...................     14,588       27,889       42,095           16,721
  Net income.........................      4,976       12,897       21,262            6,421
1996 Quarterly Information:
  Net sales..........................     22,128       41,841       43,678           27,417
  Operating income...................     17,699       34,842       35,970           21,892
  Net income.........................      6,632       16,766       17,456           10,683
</TABLE>
                                      F-24
<PAGE>
                                                                         ANNEX 1

                      STRUCTURING SCHEDULE ASSUMPTIONS
                   (Dollars in thousands, except prices)

 ANNUAL ESCALATORS
 --------------------------------------
 Operating Costs                  5.00%
 Capital Expenditures             5.00%
 Prices                           3.50%

 OTHER
 -------------------------------------------------------------------------------
                                                     Years
                              --------------------------------------------------
                                 1.0 - 11.5       11.5 - 19.0      19.0 - 30.0
                              ---------------   ---------------  ---------------
 Structuring Note Rate (1)         6.55%             7.11%            7.71%

                                 Class A-1         Class A-2        Class A-3
                              ---------------   ---------------  ---------------
 Note Balance                     $160,700          $243,200         $463,348

Production Haircut (2)                    10%
Effective Price Haircut (3)               25%

             SEASONALITY (% OF YEAR'S
         HARVEST ALLOCATED TO EACH MONTH)
 ------------------------------------------------
 January                                    1.37%
 February                                   2.76%
 March                                      4.88%
 April                                     11.77%
 May                                       10.92%
 June                                      12.82%
 July                                      12.59%
 August                                    13.67%
 September                                 11.84%
 October                                   10.59%
 November                                   4.62%
 December                                   2.18%
 -----------------------  -----------------------
                                          100.00%
<TABLE>
<CAPTION>
                          ANNUAL HARVEST         STRUCTURING
                           LEVELS AFTER         PRICE LEVELS                                                       SCHEDULED
                            PRODUCTION           AFTER PRICE             ANNUAL                ANNUAL               ANNUAL
                              HAIRCUT              HAIRCUT              OPERATING               YIELD               CAPITAL
 YEAR                         (MBFE)            ($ PER MBFE)            COSTS (4)             TAXES (5)        EXPENDITURES (6)
 --------------------  -------------------- --------------------  --------------------  -------------------- --------------------
<S>                    <C>                  <C>                   <C>                   <C>                  <C>    
 1998 (7)                           69,375                 $568                $2,827                $1,142               $2,965 
 1999                              146,047                  619                 6,474                 2,621                6,795 
 2000                              146,047                  618                 6,796                 2,618                7,135 
 2001                              146,047                  619                 7,134                 2,623                7,492 
 2002                              146,047                  623                 7,489                 2,639                7,866 
 2003                              146,047                  645                 7,862                 2,731                8,260 
 2004                              146,047                  653                 8,254                 2,766                8,673 
 2005                              146,047                  676                 8,665                 2,863                9,106 
 2006                              146,047                  700                 9,097                 2,964                9,562 
 2007                              146,047                  724                 9,550                 3,067               10,040 
 2008                              118,918                  750                 9,502                 2,585                9,708 
 2009                              118,918                  776                 9,975                 2,675               10,193 
 2010                              118,918                  803                10,473                 2,769               10,703 
 2011                              118,918                  831                10,995                 2,866               11,238 
 2012                              118,918                  860                11,543                 2,966               11,800 
 2013                              118,918                  890                12,119                 3,070               12,390 
 2014                              118,918                  921                12,723                 3,177               13,010 
 2015                              118,918                  954                13,358                 3,289               13,660 
 2016                              118,918                  987                14,024                 3,404               14,343 
 2017                              118,918                1,022                14,724                 3,523               15,060 
 2018                               78,923                1,057                13,773                 2,420               13,135 
 2019                               78,923                1,094                14,460                 2,505               13,791 
 2020                               78,923                1,133                15,182                 2,592               14,481 
 2021                               78,923                1,172                15,939                 2,683               15,205 
 2022                               78,923                1,213                16,735                 2,777               15,965 
 2023                               78,923                1,256                17,570                 2,874               16,763 
 2024                               78,923                1,300                18,447                 2,975               17,602 
 2025                               78,923                1,345                19,368                 3,079               18,482 
 2026                               78,923                1,392                20,335                 3,187               19,406 
 2027                               78,923                1,441                21,350                 3,298               20,376 
 2028 (7)                           35,140                1,491                11,208                 1,520               10,697 
 --------------------  -------------------  -------------------   -------------------   -------------------  -------------------
                                 3,397,345                                   $377,952               $86,269             $375,902 
                       ===================                        ===================   ===================  =================== 
</TABLE>
- ---------------

(1)  The transaction was sized using interest rates for each class with an
     overall effective rate of 7.43%.

(2)  Discount from Initial Harvest Schedule.

(3)  Effective discount from June 1998 SBE Prices. Haircuts range from
     approximately 17.4% to 26.6% to effect the equivalent of a 25% overall
     haircut.

(4)  Annual Operating Costs include Administrative Expenses, Property Taxes and
     the Services Fee.

(5)  Annual Yield Taxes are calculated by multiplying revenues by 2.9%.

(6)  Annual Capital Expenditures relate primarily to reforestation of
     timberlands and construction and rehabilitation of logging roads.

(7)  Amounts for 1998 and 2028 represent approximately six months of operations.
                                      I-1
<PAGE>
                              STRUCTURING SCHEDULE

<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Initial (as of
     Closing)                                                                  3,397,345
Jul-98               6,742          $568       $195   $111             $203    3,390,603
Aug-98              19,967           568        526    329              552    3,370,636
Sep-98              17,285           568        526    284              552    3,353,351
Oct-98              15,461           568        526    255              552    3,337,890
Nov-98               6,742           568        526    111              552    3,331,148
Dec-98               3,178           568        526     52              552    3,327,970

Jan-99               1,998           619        539     36              566    3,325,972
Feb-99               4,031           619        539     72              566    3,321,942
Mar-99               7,127           619        539    128              566    3,314,814
Apr-99              17,193           619        539    309              566    3,297,621
May-99              15,952           619        539    286              566    3,281,670
Jun-99              18,725           619        539    336              566    3,262,944
Jul-99              18,388           619        539    330              566    3,244,556
Aug-99              19,967           619        539    358              566    3,224,590
Sep-99              17,285           619        539    310              566    3,207,305
Oct-99              15,461           619        539    278              566    3,191,843
Nov-99               6,742           619        539    121              566    3,185,102
Dec-99               3,178           619        539     57              566    3,181,924

Jan-00               1,998           618        566     36              595    3,179,926
Feb-00               4,031           618        566     72              595    3,175,895
Mar-00               7,127           618        566    128              595    3,168,768
Apr-00              17,193           618        566    308              595    3,151,575
May-00              15,952           618        566    286              595    3,135,623
Jun-00              18,725           618        566    336              595    3,116,898
Jul-00              18,388           618        566    330              595    3,098,509
Aug-00              19,967           618        566    358              595    3,078,543
Sep-00              17,285           618        566    310              595    3,061,258
Oct-00              15,461           618        566    277              595    3,045,796
Nov-00               6,742           618        566    121              595    3,039,055
Dec-00               3,178           618        566     57              595    3,035,877

Jan-01               1,998           619        595     36              624    3,033,879
Feb-01               4,031           619        595     72              624    3,029,848
Mar-01               7,127           619        595    128              624    3,022,721
Apr-01              17,193           619        595    309              624    3,005,528
May-01              15,952           619        595    286              624    2,989,576
Jun-01              18,725           619        595    336              624    2,970,851
Jul-01              18,388           619        595    330              624    2,952,463
Aug-01              19,967           619        595    359              624    2,932,496
Sep-01              17,285           619        595    310              624    2,915,211
Oct-01              15,461           619        595    278              624    2,899,750
Nov-01               6,742           619        595    121              624    2,893,008
Dec-01               3,178           619        595     57              624    2,889,830
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>    
Initial (as of   0.291331621     $989,754     $122,506     $867,248
  Closing
Jul-98           0.292674900      992,344      123,061      869,293               $0
Aug-98           0.293161304      988,140      123,288      864,852                0
Sep-98           0.293828925      985,312      123,516      861,796                0
Oct-98           0.294621701      983,415      123,745      859,670                0
Nov-98           0.296067639      986,245      123,976      862,269                0
Dec-98           0.297791251      991,040      124,208      866,833              415

Jan-99           0.299589922      996,428      124,428      871,999                0
Feb-99           0.301224321    1,000,650      124,650      875,999                0
Mar-99           0.302598435    1,003,058      124,873      878,184                0
Apr-99           0.303091129      999,480      125,098      874,382                0
May-99           0.303678647      996,573      125,324      871,249                0
Jun-99           0.304000316      991,936      125,551      866,385              448
Jul-99           0.304434115      987,754      125,780      861,974                0
Aug-99           0.304710604      982,567      126,010      856,557                0
Sep-99           0.305202120      978,876      126,241      852,635                0
Oct-99           0.305841456      976,198      126,474      849,724                0
Nov-99           0.307265191      978,671      126,709      851,962                0
Dec-99           0.309021410      983,283      126,944      856,338           10,047

Jan-00           0.310905981      988,658      127,155      861,503                0
Feb-00           0.312626710      992,870      127,366      865,503                0
Mar-00           0.314087457      995,270      127,579      867,691                0
Apr-00           0.314665934      991,693      127,793      863,900                0
May-00           0.315339782      988,787      128,009      860,778                0
Jun-00           0.315747496      984,153      128,226      855,927              411
Jul-00           0.316271667      979,971      128,444      851,527                0
Aug-00           0.316638787      974,786      128,663      846,123                0
Sep-00           0.317221282      971,096      128,884      842,212                0
Oct-00           0.317952117      968,417      129,106      839,311                0
Nov-00           0.319468793      970,883      129,330      841,554                0
Dec-00           0.321319079      975,485      129,554      845,931            9,996

Jan-01           0.323298126      980,847      129,753      851,095                0
Feb-01           0.325112767      985,042      129,952      855,091                0
Mar-01           0.326666925      987,423      130,152      857,271                0
Apr-01           0.327335133      983,815      130,354      853,461                0
May-01           0.328099585      980,879      130,557      850,322                0
Jun-01           0.328596753      976,212      130,761      845,451              480
Jul-01           0.329215514      971,997      130,966      841,030                0
Aug-01           0.329677015      966,777      131,173      835,603                0
Sep-01           0.330354915      963,054      131,381      831,673                0
Oct-01           0.331182158      960,345      131,590      828,755                0
Nov-01           0.332799184      962,791      131,801      830,990                0
Dec-01           0.334752039      967,377      132,012      835,364           10,087
</TABLE>
                                      I-2
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>      
Jan-02               1,998           623        624     36              656    2,887,832
Feb-02               4,031           623        624     73              656    2,883,801
Mar-02               7,127           623        624    129              656    2,876,674
Apr-02              17,193           623        624    311              656    2,859,481
May-02              15,952           623        624    288              656    2,843,530
Jun-02              18,725           623        624    338              656    2,824,804
Jul-02              18,388           623        624    332              656    2,806,416
Aug-02              19,967           623        624    361              656    2,786,449
Sep-02              17,285           623        624    312              656    2,769,164
Oct-02              15,461           623        624    279              656    2,753,703
Nov-02               6,742           623        624    122              656    2,746,962
Dec-02               3,178           623        624     57              656    2,743,784

Jan-03               1,998           645        655     37              688    2,741,786
Feb-03               4,031           645        655     75              688    2,737,755
Mar-03               7,127           645        655    133              688    2,730,628
Apr-03              17,193           645        655    322              688    2,713,435
May-03              15,952           645        655    298              688    2,697,483
Jun-03              18,725           645        655    350              688    2,678,758
Jul-03              18,388           645        655    344              688    2,660,369
Aug-03              19,967           645        655    373              688    2,640,403
Sep-03              17,285           645        655    323              688    2,623,118
Oct-03              15,461           645        655    289              688    2,607,656
Nov-03               6,742           645        655    126              688    2,600,915
Dec-03               3,178           645        655     59              688    2,597,737

Jan-04               1,998           653        688     38              723    2,595,739
Feb-04               4,031           653        688     76              723    2,591,708
Mar-04               7,127           653        688    135              723    2,584,581
Apr-04              17,193           653        688    326              723    2,567,338
May-04              15,952           653        688    302              723    2,551,436
Jun-04              18,725           653        688    355              723    2,532,711
Jul-04              18,388           653        688    348              723    2,514,323
Aug-04              19,967           653        688    378              723    2,494,356
Sep-04              17,285           653        688    327              723    2,477,071
Oct-04              15,461           653        688    293              723    2,461,610
Nov-04               6,742           653        688    128              723    2,454,868
Dec-04               3,178           653        688     60              723    2,451,690
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>   
Jan-02           0.336834024      972,720      132,196      840,524                0
Feb-02           0.338750034      976,888      132,380      844,507                0
Mar-02           0.340403522      979,230      132,566      846,664                0
Apr-02           0.341162116      975,547      132,753      842,794                0
May-02           0.342018369      972,539      132,941      839,599                0
Jun-02           0.342604539      967,791      133,130      834,661              703
Jul-02           0.343318482      963,494      133,320      830,174                0
Aug-02           0.343873995      958,187      133,512      824,676                0
Sep-02           0.344648162      954,387      133,704      820,683                0
Oct-02           0.345573532      951,607      133,898      817,709                0
Nov-02           0.347297332      954,012      134,093      819,920                0
Dec-02           0.349361192      958,571      134,289      824,283           10,378

Jan-03           0.351544351      963,859      134,455      829,404                0
Feb-03           0.353548166      967,928      134,622      833,306                0
Mar-03           0.355268707      970,107      134,791      835,316                0
Apr-03           0.356023751      966,047      134,960      831,087                0
May-03           0.356883168      962,686      135,130      827,556                0
Jun-03           0.357449989      957,522      135,302      822,220            2,062
Jul-03           0.358154683      952,824      135,474      817,350                0
Aug-03           0.358687038      947,078      135,648      811,431                0
Sep-03           0.359454365      942,891      135,822      807,069                0
Oct-03           0.360384113      939,758      135,998      803,760                0
Nov-03           0.362176799      941,991      136,174      805,817                0
Dec-03           0.364337027      946,452      136,352      810,100           12,121

Jan-04           0.366636790      951,693      136,498      815,195                0
Feb-04           0.368752519      955,699      136,645      819,053                0
Mar-04           0.370578142      957,789      136,793      820,996                0
Apr-04           0.371413065      953,561      136,942      816,619                0
May-04           0.372355251      950,041      137,092      812,949                0
Jun-04           0.372996769      944,693      137,243      807,450            2,649
Jul-04           0.373784758      939,815      137,394      802,421                0
Aug-04           0.374395947      933,877      137,547      796,330                0
Sep-04           0.375248051      929,516      137,700      791,816                0
Oct-04           0.376266973      926,222      137,855      788,368                0
Nov-04           0.378172431      928,363      138,010      790,353                0
Dec-04           0.380456025      932,760      139,166      794,594           12,856
</TABLE>
                                      I-3
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-05               1,998           676        722     39              759    2,449,692
Feb-05               4,031           676        722     79              759    2,445,661
Mar-05               7,127           676        722    140              759    2,438,534
Apr-05              17,193           676        722    337              759    2,421,341
May-05              15,952           676        722    313              759    2,405,389
Jun-05              18,725           676        722    367              759    2,386,664
Jul-05              18,388           676        722    361              759    2,368,276
Aug-05              19,967           676        722    391              759    2,348,309
Sep-05              17,285           676        722    339              759    2,331,024
Oct-05              15,461           676        722    303              759    2,315,563
Nov-05               6,742           676        722    132              759    2,308,821
Dec-05               3,178           676        722     62              759    2,305,643

Jan-06               1,998           700        758     41              797    2,303,646
Feb-06               4,031           700        758     82              797    2,299,615
Mar-06               7,127           700        758    145              797    2,292,488
Apr-06              17,193           700        758    349              797    2,275,295
May-06              15,952           700        758    324              797    2,259,343
Jun-06              18,725           700        758    380              797    2,240,617
Jul-06              18,388           700        758    373              797    2,222,229
Aug-06              19,967           700        758    405              797    2,202,263
Sep-06              17,285           700        758    351              797    2,184,978
Oct-06              15,461           700        758    314              797    2,169,516
Nov-06               6,742           700        758    137              797    2,162,775
Dec-06               3,178           700        758     64              797    2,159,597

Jan-07               1,998           724        796     42              837    2,157,599
Feb-07               4,031           724        796     85              837    2,153,568
Mar-07               7,127           724        796    150              837    2,146,441
Apr-07              17,193           724        796    361              837    2,129,248
May-07              15,952           724        796    335              837    2,113,296
Jun-07              18,725           724        796    393              837    2,094,571
Jul-07              18,388           724        796    386              837    2,076,183
Aug-07              19,967           724        796    419              837    2,056,216
Sep-07              17,285           724        796    363              837    2,038,931
Oct-07              15,461           724        796    325              837    2,023,470
Nov-07               6,742           724        796    142              837    2,016,728
Dec-07               3,178           724        796     67              837    2,013,550
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-05           0.382872823      937,921      138,289      799,631                0
Feb-05           0.385089926      941,800      138,413      803,386                0
Mar-05           0.386992713      943,695      138,538      805,157                0
Apr-05           0.387822170      939,050      138,663      800,387                0
May-05           0.388766581      935,135      138,789      796,346                0
Jun-05           0.389383662      929,328      138,916      790,412            4,182
Jul-05           0.390159604      924,006      139,043      784,962                0
Aug-05           0.390742149      917,583      139,171      778,412                0
Sep-05           0.391584535      912,793      139,301      773,493                0
Oct-05           0.392606777      909,106      139,430      769,675                0
Nov-05           0.394591728      911,042      139,561      771,481                0
Dec-05           0.396987360      915,311      139,693      775,619           14,794

Jan-06           0.399527565      920,370      139,789      780,581                0
Feb-06           0.401850072      924,100      139,886      784,214                0
Mar-06           0.403830476      925,776      139,983      785,793                0
Apr-06           0.404642726      920,681      140,081      780,600                0
May-06           0.405578537      916,341      140,180      776,161                0
Jun-06           0.406156150      910,041      140,279      769,761            5,857
Jul-06           0.406906499      904,240      140,379      763,860                0
Aug-06           0.407444031      897,299      140,480      756,819                0
Sep-06           0.408262961      892,045      140,581      751,465                0
Oct-06           0.409276582      887,932      140,683      747,250                0
Nov-06           0.411340932      889,638      140,785      748,853                0
Dec-06           0.413853575      893,757      140,888      752,869           16,892

Jan-07           0.416523908      898,692      140,954      757,738                0
Feb-07           0.418955621      902,249      141,020      761,229                0
Mar-07           0.421012980      903,679      141,087      762,593                0
Apr-07           0.421792142      898,100      141,154      756,946                0
May-07           0.422704573      893,300      141,221      752,079                0
Jun-07           0.423222624      886,470      141,289      745,181            7,688
Jul-07           0.423929016      880,154      141,357      738,797                0
Aug-07           0.424399550      872,657      141,426      731,231                0
Sep-07           0.425176297      866,905      141,495      725,410                0
Oct-07           0.426164791      862,331      141,564      720,767                0
Nov-07           0.428306992      863,779      141,634      722,144                0
Dec-07           0.430941505      867,722      141,705      726,017           19,163
</TABLE>
                                      I-4
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-08               1,627           750        792     35              809    2,011,923
Feb-08               3,282           750        792     71              809    2,008,641
Mar-08               5,803           750        792    126              809    2,002,838
Apr-08              13,999           750        792    304              809    1,988,839
May-08              12,989           750        792    282              809    1,975,850
Jun-08              15,247           750        792    331              809    1,960,603
Jul-08              14,973           750        792    325              809    1,945,630
Aug-08              16,258           750        792    353              809    1,929,372
Sep-08              14,074           750        792    306              809    1,915,298
Oct-08              12,589           750        792    274              809    1,902,709
Nov-08               5,489           750        792    119              809    1,897,219
Dec-08               2,588           750        792     56              809    1,894,632

Jan-09               1,627           776        831     37              849    1,893,005
Feb-09               3,282           776        831     74              849    1,889,723
Mar-09               5,803           776        831    131              849    1,883,920
Apr-09              13,999           776        831    315              849    1,869,920
May-09              12,989           776        831    292              849    1,856,932
Jun-09              15,247           776        831    343              849    1,841,684
Jul-09              14,973           776        831    337              849    1,826,712
Aug-09              16,258           776        831    366              849    1,810,454
Sep-09              14,074           776        831    317              849    1,796,380
Oct-09              12,589           776        831    283              849    1,783,790
Nov-09               5,489           776        831    123              849    1,778,301
Dec-09               2,588           776        831     58              849    1,775,714

Jan-10               1,627           803        873     38              892    1,774,087
Feb-10               3,282           803        873     76              892    1,770,805
Mar-10               5,803           803        873    135              892    1,765,001
Apr-10              13,999           803        873    326              892    1,751,002
May-10              12,989           803        873    302              892    1,738,013
Jun-10              15,247           803        873    355              892    1,722,766
Jul-10              14,973           803        873    349              892    1,707,794
Aug-10              16,258           803        873    379              892    1,691,536
Sep-10              14,074           803        873    328              892    1,677,462
Oct-10              12,589           803        873    293              892    1,664,872
Nov-10               5,489           803        873    128              892    1,659,383
Dec-10               2,588           803        873     60              892    1,656,795
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-08           0.433768748      872,709      141,780      730,930                0
Feb-08           0.436382413      876,536      141,855      734,681                0
Mar-08           0.438664756      878,574      141,931      736,644                0
Apr-08           0.439810302      874,712      142,007      732,705                0
May-08           0.441081886      871,512      142,084      729,428                0
Jun-08           0.442010224      866,606      142,161      724,446            1,572
Jul-08           0.443112636      862,133      142,238      719,895                0
Aug-08           0.444015150      856,671      142,316      714,354                0
Sep-08           0.445196612      852,684      142,395      710,289                0
Oct-08           0.446572245      849,697      142,474      707,223                0
Nov-08           0.448967362      851,790      142,554      709,236                0
Dec-08           0.451798662      855,992      142,634      713,358           11,087

Jan-09           0.454787557      860,915      142,675      718,240                0
Feb-09           0.457545807      864,635      142,716      721,919                0
Mar-09           0.459946995      866,503      142,758      723,746                0
Apr-09           0.461122531      862,262      142,799      719,463                0
May-09           0.462432848      858,706      142,841      715,865                0
Jun-09           0.463371469      853,384      142,884      710,500            2,858
Jul-09           0.464499629      848,507      142,926      705,581                0
Aug-09           0.465409340      842,602      142,969      699,633                0
Sep-09           0.466617146      838,222      143,012      695,210                0
Oct-09           0.468032392      834,872      143,055      691,816                0
Nov-09           0.470548407      836,777      143,099      693,678                0
Dec-09           0.473536426      840,865      143,143      697,722           12,778

Jan-10           0.476695955      845,700      143,146      702,554                0
Feb-10           0.479606654      849,290      143,148      706,141                0
Mar-10           0.482132005      850,964      143,151      707,813                0
Apr-10           0.483331290      846,314      143,154      703,160                0
May-10           0.484673857      842,370      143,157      699,213                0
Jun-10           0.485611073      836,594      143,159      693,435            4,287
Jul-10           0.486753744      831,275      143,162      688,113                0
Aug-10           0.487657651      824,890      143,165      681,725                0
Sep-10           0.488882640      820,082      143,168      676,914                0
Oct-10           0.490331081      816,339      143,171      673,168                0
Nov-10           0.492974065      818,033      143,174      674,859                0
Dec-10           0.496129491      821,995      143,177      679,808           14,626
</TABLE>
                                      I-5
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-11               1,627           831        916     39              937    1,655,168
Feb-11               3,282           831        916     79              937    1,651,886
Mar-11               5,803           831        916    140              937    1,646,083
Apr-11              13,999           831        916    337              937    1,632,084
May-11              12,989           831        916    313              937    1,619,095
Jun-11              15,247           831        916    367              937    1,603,848
Jul-11              14,973           831        916    361              937    1,588,875
Aug-11              16,258           831        916    392              937    1,572,618
Sep-11              14,074           831        916    339              937    1,558,543
Oct-11              12,589           831        916    303              937    1,545,954
Nov-11               5,489           831        916    132              937    1,540,465
Dec-11               2,588           831        916     62              937    1,537,877

Jan-12               1,627           860        962     41              983    1,536,250
Feb-12               3,282           860        962     82              983    1,532,968
Mar-12               5,803           860        962    145              983    1,527,165
Apr-12              13,999           860        962    349              983    1,513,166
May-12              12,989           860        962    324              983    1,500,177
Jun-12              15,247           860        962    380              983    1,484,930
Jul-12              14,973           860        962    373              983    1,469,957
Aug-12              16,258           860        962    406              983    1,453,699
Sep-12              14,074           860        962    351              983    1,439,625
Oct-12              12,589           860        962    314              983    1,427,036
Nov-12               5,489           860        962    137              983    1,421,546
Dec-12               2,588           860        962     65              983    1,418,959

Jan-13               1,627           890      1,010     42            1,033    1,417,332
Feb-13               3,282           890      1,010     85            1,033    1,414,050
Mar-13               5,803           890      1,010    150            1,033    1,408,247
Apr-13              13,999           890      1,010    361            1,033    1,394,247
May-13              12,989           890      1,010    335            1,033    1,381,259
Jun-13              15,247           890      1,010    394            1,033    1,366,011
Jul-13              14,973           890      1,010    387            1,033    1,351,039
Aug-13              16,258           890      1,010    420            1,033    1,334,781
Sep-13              14,074           890      1,010    363            1,033    1,320,707
Oct-13              12,589           890      1,010    325            1,033    1,308,117
Nov-13               5,489           890      1,010    142            1,033    1,302,628
Dec-13               2,588           890      1,010     67            1,033    1,300,041
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-11           0.499471208      826,709      143,136      683,573                0
Feb-11           0.502541835      830,142      143,095      687,047                0
Mar-11           0.505193626      831,591      143,054      688,537                0
Apr-11           0.506403528      826,493      143,013      683,480                0
May-11           0.507767302      822,124      142,971      679,152                0
Jun-11           0.508687643      815,858      142,929      672,928            5,880
Jul-11           0.509833018      810,061      142,887      667,174                0
Aug-11           0.510715781      803,161      142,845      660,316                0
Sep-11           0.511945785      797,890      142,802      655,088                0
Oct-11           0.513417451      793,720      142,759      650,961                0
Nov-11           0.516192241      795,176      142,716      652,460                0
Dec-11           0.519526327      798,968      142,673      656,295           16,633

Jan-12           0.523063815      803,557      142,583      660,974                0
Feb-12           0.526304288      806,808      142,493      664,314                0
Mar-12           0.529087000      808,003      142,403      665,600                0
Apr-12           0.530293132      802,421      142,312      660,109                0
May-12           0.531665060      797,592      142,220      655,371                0
Jun-12           0.532548725      790,797      142,128      648,669            7,626
Jul-12           0.533679832      784,486      142,036      642,451                0
Aug-12           0.534519877      777,031      141,942      635,089                0
Sep-12           0.535737279      771,261      141,849      629,412                0
Oct-12           0.537217295      766,628      141,754      624,874                0
Nov-12           0.540127995      767,817      141,659      626,158                0
Dec-12           0.543653080      771,421      141,564      629,858           18,811

Jan-13           0.547401665      775,850      141,420      634,430                0
Feb-13           0.550822586      779,891      141,275      637,616                0
Mar-13           0.553739820      779,802      141,129      638,674                0
Apr-13           0.554921442      773,698      140,982      632,716                0
May-13           0.556282408      768,370      140,834      627,535                0
Jun-13           0.557101438      761,007      140,686      620,321            9,537
Jul-13           0.558193732      754,141      140,536      613,605                0
Aug-13           0.558960362      746,090      140,386      605,704                0
Sep-13           0.560139504      739,780      140,235      599,545                0
Oct-13           0.561605695      734,646      140,082      594,564                0
Nov-13           0.564655051      735,536      139,929      595,606                0
Dec-13           0.568384716      738,923      139,775      599,148           21,173
</TABLE>
                                      I-6
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-14               1,627           921      1,060     43            1,084    1,298,414
Feb-14               3,282           921      1,060     88            1,084    1,295,132
Mar-14               5,803           921      1,060    155            1,084    1,289,328
Apr-14              13,999           921      1,060    374            1,084    1,275,329
May-14              12,989           921      1,060    347            1,084    1,262,340
Jun-14              15,247           921      1,060    407            1,084    1,247,093
Jul-14              14,973           921      1,060    400            1,084    1,232,121
Aug-14              16,258           921      1,060    434            1,084    1,215,863
Sep-14              14,074           921      1,060    376            1,084    1,201,789
Oct-14              12,589           921      1,060    336            1,084    1,189,199
Nov-14               5,489           921      1,060    147            1,084    1,183,710
Dec-14               2,588           921      1,060     69            1,084    1,181,122

Jan-15               1,627           954      1,113     45            1,138    1,179,495
Feb-15               3,282           954      1,113     91            1,138    1,176,213
Mar-15               5,803           954      1,113    160            1,138    1,170,410
Apr-15              13,999           954      1,113    387            1,138    1,156,411
May-15              12,989           954      1,113    359            1,138    1,143,422
Jun-15              15,247           954      1,113    422            1,138    1,128,175
Jul-15              14,973           954      1,113    414            1,138    1,113,202
Aug-15              16,258           954      1,113    450            1,138    1,096,945
Sep-15              14,074           954      1,113    389            1,138    1,082,870
Oct-15              12,589           954      1,113    348            1,138    1,070,281
Nov-15               5,489           954      1,113    152            1,138    1,064,792
Dec-15               2,588           954      1,113     72            1,138    1,062,204

Jan-16               1,627           987      1,169     47            1,195    1,060,577
Feb-16               3,282           987      1,169     94            1,195    1,057,295
Mar-16               5,803           987      1,169    166            1,195    1,051,492
Apr-16              13,999           987      1,169    401            1,195    1,037,492
May-16              12,989           987      1,169    372            1,195    1,024,504
Jun-16              15,247           987      1,169    436            1,195    1,009,257
Jul-16              14,973           987      1,169    429            1,195      994,284
Aug-16              16,258           987      1,169    465            1,195      978,026
Sep-16              14,074           987      1,169    403            1,195      963,952
Oct-16              12,589           987      1,169    360            1,195      951,363
Nov-16               5,489           987      1,169    157            1,195      945,873
Dec-16               2,588           987      1,169     74            1,195      943,286
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-14           0.572361896      743,163      139,570      603,593                0
Feb-14           0.575974537      745,963      139,363      606,599                0
Mar-14           0.579028310      746,558      139,155      607,402                0
Apr-14           0.580155240      739,889      138,946      600,943                0
May-14           0.581477063      734,022      138,736      595,286                0
Jun-14           0.582191363      726,047      138,524      587,523           11,625
Jul-14           0.583208886      718,584      138,311      580,273                0
Aug-14           0.583857668      709,891      138,097      571,794                0
Sep-14           0.584960675      702,999      137,881      565,118                0
Oct-14           0.586379688      697,322      137,664      559,658                0
Nov-14           0.589568017      697,878      137,446      560,431                0
Dec-14           0.593517243      701,016      137,226      563,790           23,733

Jan-15           0.597743290      705,035      136,953      568,083                0
Feb-15           0.601559473      707,562      136,677      570,885                0
Mar-15           0.604749016      707,804      136,400      571,404                0
Apr-15           0.605776593      700,527      136,121      564,405                0
May-15           0.607017103      694,077      135,841      558,236                0
Jun-15           0.607567919      685,443      135,558      549,884           13,905
Jul-15           0.608456935      677,336      135,274      542,061                0
Aug-15           0.608922020      667,954      134,989      532,965                0
Sep-15           0.609891799      660,434      134,701      525,732                0
Oct-15           0.611212547      654,169      134,412      519,757                0
Nov-15           0.614535813      654,353      134,121      520,231                0
Dec-15           0.618721105      657,208      133,828      523,380           26,505

Jan-16           0.623219920      660,973      133,478      527,495                0
Feb-16           0.627251672      663,190      133,126      530,064                0
Mar-16           0.630571265      663,041      132,772      530,269                0
Apr-16           0.631431776      655,106      132,415      522,690                0
May-16           0.632526374      648,026      132,057      515,969                0
Jun-16           0.632825088      638,683      131,696      506,987           16,392
Jul-16           0.633503001      629,882      131,333      498,549                0
Aug-16           0.633683696      619,759      130,967      488,792                0
Sep-16           0.634431579      611,562      130,600      480,962                0
Oct-16           0.635573585      604,661      130,230      474,431                0
Nov-16           0.639019778      604,432      129,858      474,574                0
Dec-16           0.643459123      606,966      129,484      477,482           29,505
</TABLE>
                                      I-7
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-17               1,627         1,022      1,227     48            1,255      941,659
Feb-17               3,282         1,022      1,227     97            1,255      938,377
Mar-17               5,803         1,022      1,227    172            1,255      932,574
Apr-17              13,999         1,022      1,227    415            1,255      918,574
May-17              12,989         1,022      1,227    385            1,255      905,585
Jun-17              15,247         1,022      1,227    452            1,255      890,338
Jul-17              14,973         1,022      1,227    444            1,255      875,366
Aug-17              16,258         1,022      1,227    482            1,255      859,108
Sep-17              14,074         1,022      1,227    417            1,255      845,034
Oct-17              12,589         1,022      1,227    373            1,255      832,444
Nov-17               5,489         1,022      1,227    163            1,255      826,955
Dec-17               2,588         1,022      1,227     77            1,255      824,367

Jan-18               1,080         1,057      1,148     33            1,095      823,288
Feb-18               2,178         1,057      1,148     67            1,095      821,110
Mar-18               3,851         1,057      1,148    118            1,095      817,258
Apr-18               9,291         1,057      1,148    285            1,095      807,967
May-18               8,620         1,057      1,148    264            1,095      799,347
Jun-18              10,119         1,057      1,148    310            1,095      789,228
Jul-18               9,937         1,057      1,148    305            1,095      779,291
Aug-18              10,790         1,057      1,148    331            1,095      768,501
Sep-18               9,341         1,057      1,148    286            1,095      759,160
Oct-18               8,355         1,057      1,148    256            1,095      750,805
Nov-18               3,643         1,057      1,148    112            1,095      747,162
Dec-18               1,717         1,057      1,148     53            1,095      745,445

Jan-19               1,080         1,094      1,205     34            1,149      744,365
Feb-19               2,178         1,094      1,205     69            1,149      742,187
Mar-19               3,851         1,094      1,205    122            1,149      738,335
Apr-19               9,291         1,094      1,205    295            1,149      729,044
May-19               8,620         1,094      1,205    274            1,149      720,424
Jun-19              10,119         1,094      1,205    321            1,149      710,305
Jul-19               9,937         1,094      1,205    315            1,149      700,368
Aug-19              10,790         1,094      1,205    342            1,149      689,578
Sep-19               9,341         1,094      1,205    296            1,149      680,238
Oct-19               8,355         1,094      1,205    265            1,149      671,882
Nov-19               3,643         1,094      1,205    116            1,149      668,239
Dec-19               1,717         1,094      1,205     55            1,149      666,522
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-17           0.648259469      610,439      129,049      481,390                0
Feb-17           0.652520179      612,310      128,612      483,698                0
Mar-17           0.655958348      611,729      128,171      483,558                0
Apr-17           0.656548921      603,089      127,728      475,360                0
May-17           0.657394308      595,327      127,283      468,044                0
Jun-17           0.657297089      585,217      126,835      458,382           19,100
Jul-17           0.657621458      575,659      126,384      449,276                0
Aug-17           0.657341164      564,727      125,930      438,797                0
Sep-17           0.657700957      555,780      125,473      430,306                0
Oct-17           0.658503770      548,168      125,014      423,154                0
Nov-17           0.662012877      547,455      124,552      422,903                0
Dec-17           0.666692084      549,599      124,087      425,512           32,870

Jan-18           0.671762307      553,054      123,698      429,355                0
Feb-18           0.676404547      555,402      123,307      432,095                0
Mar-18           0.680417192      556,076      122,914      433,162                0
Apr-18           0.682235703      551,224      122,518      428,706                0
May-18           0.684289686      546,985      122,120      424,864                0
Jun-18           0.685661273      541,143      121,720      419,423            6,089
Jul-18           0.687384691      535,673      121,317      414,356                0
Aug-18           0.688701641      529,268      120,911      408,356                0
Sep-18           0.690547961      524,237      120,504      403,733                0
Oct-18           0.692766768      520,133      120,093      400,040                0
Nov-18           0.697008336      520,778      119,680      401,098                0
Dec-18           0.702126340      523,396      119,265      404,131           15,292

Jan-19           0.707584447      526,701      118,790      407,911                0
Feb-19           0.712569351      528,860      118,312      410,548                0
Mar-19           0.716859709      529,283      117,831      411,452                0
Apr-19           0.718727879      523,984      117,347      406,638                0
May-19           0.720852216      519,319      116,860      402,460                0
Jun-19           0.722216178      512,994      116,370      396,624            7,508
Jul-19           0.723976630      507,050      115,877      391,173                0
Aug-19           0.725280735      500,138      115,381      384,757                0
Sep-19           0.727165522      494,645      114,882      379,763                0
Oct-19           0.729460015      490,111      114,380      375,731                0
Nov-19           0.734004985      490,491      113,875      376,616                0
Dec-19           0.739526877      492,911      113,367      379,544           17,080
</TABLE>
                                      I-8
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-20               1,080         1,133      1,265     35            1,207      665,442
Feb-20               2,178         1,133      1,265     72            1,207      663,264
Mar-20               3,851         1,133      1,265    127            1,207      659,413
Apr-20               9,291         1,133      1,265    305            1,207      650,122
May-20               8,620         1,133      1,265    283            1,207      641,501
Jun-20              10,119         1,133      1,265    332            1,207      631,382
Jul-20               9,937         1,133      1,265    326            1,207      621,445
Aug-20              10,790         1,133      1,265    354            1,207      610,656
Sep-20               9,341         1,133      1,265    307            1,207      601,315
Oct-20               8,355         1,133      1,265    274            1,207      592,960
Nov-20               3,643         1,133      1,265    120            1,207      589,316
Dec-20               1,717         1,133      1,265     56            1,207      587,599

Jan-21               1,080         1,172      1,328     37            1,267      586,519
Feb-21               2,178         1,172      1,328     74            1,267      584,341
Mar-21               3,851         1,172      1,328    131            1,267      580,490
Apr-21               9,291         1,172      1,328    316            1,267      571,199
May-21               8,620         1,172      1,328    293            1,267      562,579
Jun-21              10,119         1,172      1,328    344            1,267      552,459
Jul-21               9,937         1,172      1,328    338            1,267      542,523
Aug-21              10,790         1,172      1,328    367            1,267      531,733
Sep-21               9,341         1,172      1,328    318            1,267      522,392
Oct-21               8,355         1,172      1,328    284            1,267      514,037
Nov-21               3,643         1,172      1,328    124            1,267      510,394
Dec-21               1,717         1,172      1,328     58            1,267      508,676

Jan-22               1,080         1,213      1,395     38            1,330      507,597
Feb-22               2,178         1,213      1,395     77            1,330      505,418
Mar-22               3,851         1,213      1,395    136            1,330      501,567
Apr-22               9,291         1,213      1,395    327            1,330      492,276
May-22               8,620         1,213      1,395    303            1,330      483,656
Jun-22              10,119         1,213      1,395    356            1,330      473,537
Jul-22               9,937         1,213      1,395    350            1,330      463,600
Aug-22              10,790         1,213      1,395    380            1,330      452,810
Sep-22               9,341         1,213      1,395    329            1,330      443,469
Oct-22               8,355         1,213      1,395    294            1,330      435,114
Nov-22               3,643         1,213      1,395    128            1,330      431,471
Dec-22               1,717         1,213      1,395     60            1,330      429,754
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-20           0.745429612      496,040      112,796      383,244                0
Feb-20           0.750804467      497,982      112,221      385,760                0
Mar-20           0.755406499      498,125      111,643      386,482                0
Apr-20           0.757310530      492,344      111,061      381,283                0
May-20           0.759494846      487,217      110,476      376,741                0
Jun-20           0.760822550      480,370      109,887      370,483            9,061
Jul-20           0.762601518      473,915      109,294      364,621                0
Aug-20           0.763861410      466,456      108,698      357,758                0
Sep-20           0.765763516      460,465      108,098      352,367                0
Oct-20           0.768119884      455,464      107,495      347,969                0
Nov-20           0.773009125      455,547      106,888      348,659                0
Dec-20           0.779000360      457,740      106,277      351,463           19,020

Jan-21           0.785423406      460,666      105,599      355,067                0
Feb-21           0.791250842      462,360      104,918      357,443                0
Mar-21           0.796208824      462,191      104,232      357,959                0
Apr-21           0.798126673      455,889      103,542      352,347                0
May-21           0.800353369      450,262      102,847      347,414                0
Jun-21           0.801601112      442,852      102,149      340,703           10,759
Jul-21           0.803368808      435,846      101,446      334,400                0
Aug-21           0.804535759      427,798      100,739      327,059                0
Sep-21           0.806420321      421,268      100,027      321,240                0
Oct-21           0.808814140      415,760       99,311      316,449                0
Nov-21           0.814102613      415,513       98,591      316,922                0
Dec-21           0.820654158      417,447       97,867      319,581           21,123

Jan-22           O.827703518      420,140       97,072      323,068                0
Feb-22           0.834070727      421,555       96,271      325,283                0
Mar-22           0.839445487      421,038       95,467      325,572                0
Apr-22           0.841341648      414,172       94,657      319,516                0
May-22           0.843581133      408,003       93,842      314,161                0
Jun-22           0.844679990      399,987       93,022      306,965           12,616
Jul-22           0.846387358      392,385       92,197      300,188                0
Aug-22           0.847382661      383,703       91,367      292,336                0
Sep-22           0.849190717      376,590       90,533      286,057                0
Oct-22           0.851578096      370,534       89,693      280,841                0
Nov-22           0.857344379      369,919       88,847      281,072                0
Dec-22           0.864590848      371,561       87,997      283,564           23,401
</TABLE>
                                      I-9
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-23               1,080         1,256      1,464     39            1,397      428,674
Feb-23               2,178         1,256      1,464     79            1,397      426,496
Mar-23               3,851         1,256      1,464    140            1,397      422,644
Apr-23               9,291         1,256      1,464    338            1,397      413,353
May-23               8,620         1,256      1,464    314            1,397      404,733
Jun-23              10,119         1,256      1,464    369            1,397      394,614
Jul-23               9,937         1,256      1,464    362            1,397      384,677
Aug-23              10,790         1,256      1,464    393            1,397      373,887
Sep-23               9,341         1,256      1,464    340            1,397      364,547
Oct-23               8,355         1,256      1,464    304            1,397      356,191
Nov-23               3,643         1,256      1,464    133            1,397      352,548
Dec-23               1,717         1,256      1,464     63            1,397      350,831

Jan-24               1,080         1,300      1,537     41            1,467      349,751
Feb-24               2,178         1,300      1,537     82            1,467      347,573
Mar-24               3,851         1,300      1,537    145            1,467      343,721
Apr-24               9,291         1,300      1,537    350            1,467      334,430
May-24               8,620         1,300      1,537    325            1,467      325,810
Jun-24              10,119         1,300      1,537    381            1,467      315,691
Jul-24               9,937         1,300      1,537    375            1,467      305,754
Aug-24              10,790         1,300      1,537    407            1,467      294,964
Sep-24               9,341         1,300      1,537    352            1,467      285,624
Oct-24               8,355         1,300      1,537    315            1,467      277,268
Nov-24               3,643         1,300      1,537    137            1,467      273,625
Dec-24               1,717         1,300      1,537     65            1,467      271,908

Jan-25               1,080         1,345      1,614     42            1,540      270,828
Feb-25               2,178         1,345      1,614     85            1,540      268,650
Mar-25               3,851         1,345      1,614    150            1,540      264,799
Apr-25               9,291         1,345      1,614    362            1,540      255,508
May-25               8,620         1,345      1,614    336            1,540      246,887
Jun-25              10,119         1,345      1,614    395            1,540      236,768
Jul-25               9,937         1,345      1,614    388            1,540      226,831
Aug-25              10,790         1,345      1,614    421            1,540      216,042
Sep-25               9,341         1,345      1,614    364            1,540      206,701
Oct-25               8,355         1,345      1,614    326            1,540      198,346
Nov-25               3,643         1,345      1,614    142            1,540      194,703
Dec-25               1,717         1,345      1,614     67            1,540      192,985
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-23           0.872424644      373,986       87,072      286,913                0
Feb-23           0.879461137      375,086       86,142      288,945                0
Mar-23           0.885342188      374,185       85,205      288,980                0
Apr-23           0.887157894      366,710       84,263      282,446                0
May-23           0.889359432      359,953       83,315      276,638                0
Jun-23           0.890195186      351,283       82,362      268,922           14,642
Jul-23           0.891757660      343,039       81,402      261,636                0
Aug-23           0.892446417      333,674       80,437      253,237                0
Sep-23           0.894072481      325,931       79,466      246,465                0
Oct-23           0.896370786      318,279       78,489      240,790                0
Nov-23           0.902736756      318,258       77,506      240,752                0
Dec-23           0.910894728      319,570       76,517      243,053           25,869

Jan-24           0.919769515      321,690       75,449      246,242                0
Feb-24           0.927685028      322,438       74,374      248,064                0
Mar-24           0.934216956      321,110       73,293      247,817                0
Apr-24           0.935850014      312,977       72,205      240,772                0
May-24           0.937922365      305,585       71,111      234,474                0
Jun-24           0.938291080      296,210       70,010      226,201           16,853
Jul-24           0.939551335      287,272       68,902      218,370                0
Aug-24           0.939680365      277,172       67,787      209,385                0
Sep-24           0.940917110      268,748       66,666      202,082                0
Oct-24           0.942955486      261,452       65,538      195,914                0
Nov-24           0.950132725      259,980       64,403      195,578                0
Dec-24           0.959594034      260,921       63,261      197,661           28,540

Jan-25           0.969978363      262,698       62,035      200,663                0
Feb-25           0.979156638      263,051       60,802      202,249                0
Mar-25           0.986605944      261,252       59,561      201,691                0
Apr-25           0.987863943      252,407       58,313      194,094                0
May-25           0.989628425      244,327       57,057      187,270                0
Jun-25           0.989120963      234,193       55,793      178,399           19,262
Jul-25           0.989746805      224,506       54,522      169,984                0
Aug-25           0.988765830      213,615       53,243      160,371                0
Sep-25           0.989134875      204,455       51,956      152,499                0
Oct-25           0.990493822      196,460       50,662      145,799                0
Nov-25           0.998916382      194,492       49,359      145,132                0
Dec-25           1.010529182      195,017       48,049      146,969           31,431
</TABLE>
                                      I-10
<PAGE>
                              STRUCTURING SCHEDULE
<TABLE>
<CAPTION>
       A            B             C           D        E           F              G
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
                                                                             Structuring
                                                                                Deemed
  Production                 Structuring                                      Remaining
     Month     Structuring      Mbfe                                           Harvest
    (Period      Harvest        Price     Operating  Yield      Capital        Quantity
    Ending)       (Mbfe)    ($ per Mbfe)   Costs(1)  Taxes  Expenditures(2)   (Mbfe)(3)
- -------------  -----------  ------------  ---------  -----  ---------------  -----------
<S>            <C>          <C>           <C>        <C>    <C>              <C>
Jan-26               1,080         1,392      1,695     44            1,617      191,906
Feb-26               2,178         1,392      1,695     88            1,617      189,727
Mar-26               3,851         1,392      1,695    156            1,617      185,876
Apr-26               9,291         1,392      1,695    375            1,617      176,585
May-26               8,620         1,392      1,695    348            1,617      167,965
Jun-26              10,119         1,392      1,695    409            1,617      157,846
Jul-26               9,937         1,392      1,695    401            1,617      147,909
Aug-26              10,790         1,392      1,695    436            1,617      137,119
Sep-26               9,341         1,392      1,695    377            1,617      127,778
Oct-26               8,355         1,392      1,695    337            1,617      119,423
Nov-26               3,643         1,392      1,695    147            1,617      115,780
Dec-26               1,717         1,392      1,695     69            1,617      114,062

Jan-27               1,080         1,441      1,779     45            1,698      112,983
Feb-27               2,178         1,441      1,779     91            1,698      110,805
Mar-27               3,851         1,441      1,779    161            1,698      106,953
Apr-27               9,291         1,441      1,779    388            1,698       97,662
May-27               8,620         1,441      1,779    360            1,698       89,042
Jun-27              10,119         1,441      1,779    423            1,698       78,923
Jul-27               9,937         1,441      1,779    415            1,698       68,986
Aug-27              10,790         1,441      1,779    451            1,698       58,196
Sep-27               9,341         1,441      1,779    390            1,698       48,855
Oct-27               8,355         1,441      1,779    349            1,698       40,500
Nov-27               3,643         1,441      1,779    152            1,698       36,857
Dec-27               1,717         1,441      1,779     72            1,698       35,140

Jan-28               1,080         1,491      1,868     47            1,783       34,060
Feb-28               2,178         1,491      1,868     94            1,783       31,882
Mar-28               3,851         1,491      1,868    167            1,783       28,030
Apr-28               9,291         1,491      1,868    402            1,783       18,739
May-28               8,620         1,491      1,868    373            1,783       10,119
Jun-28              10,119         1,491      1,868    438            1,783            0
               -----------
Total            3,397,345
<CAPTION>
       A              H            I            J            K              L
- ---------------  -----------  -----------  -----------  -----------  ---------------
                                  Column I = Column J + Column K
                                  ------------------------------
   Production     Collateral  Structuring   Discounted                   Minimum
     Month          Value      Collateral   Servicing   Structuring     Principal
(Period Ending)   Factor(4)      Value      Obligation    Balance    Amortization(5)
- ---------------  -----------  -----------  -----------  -----------  ---------------
<S>              <C>          <C>          <C>          <C>          <C>
Jan-26           1.023449847      196,406       46,650      149,756                0
Feb-26           1.034738502      196,318       45,242      151,076                0
Mar-26           1.043708428      194,000       43,826      150,174                0
Apr-26           1.044180660      184,387       42,401      141,985                0
May-26           1.045232502      175,562       40,968      134,595                0
Jun-26           1.042847605      164,609       39,525      125,084           21,885
Jul-26           1.041957325      154,115       38,074      116,040                0
Aug-26           1.038303984      142,371       36,614      105,757                0
Sep-26           1.036304872      132,417       35,146       97,271                0
Oct-26           1.035528273      123,666       33,668       89,998                0
Nov-26           1.046374270      121,149       32,181       88,968                0
Dec-26           1.062671817      121,211       30,685       90,526           34,558

Jan-27           1.081262717      122,164       29,096       93,068                0
Feb-27           1.097305506      121,586       27,497       94,090                0
Mar-27           1.109799568      118,697       25,888       92,809                0
Apr-27           1.108440736      108,253       24,269       83,984                0
May-27           1.107601374       98,623       22,640       75,983                0
Jun-27           1.099643863       86,787       21,002       65,785           24,740
Jul-27           1.093288273       75,421       19,353       56,069                0
Aug-27           1.078427339       62,760       17,694       45,066                0
Sep-27           1.063307268       51,948       16,026       35,923                0
Oct-27           1.046368977       42,378       14,347       28,031                0
Nov-27           1.065134348       39,258       12,657       26,600                0
Dec-27           1.104259468       38,803       10,958       27,845           37,940

Jan-28           1.152941973       39,269        9,159       30,110                0
Feb-28           1.196530844       38,148        7,350       30,798                0
Mar-28           1.235393737       34,628        5,529       29,100                0
Apr-28           1.242740520       23,288        3,697       19,591                0
May-28           1.263680410       12,787        1,854       10,933                0
Jun-28           0.000000000            0            0            0           27,845
                                                                     ---------------
                                                                            $867,248
All dollars in thousands, except for Column C and Column H

(1)  Operating Costs include administrative expenses, property taxes, the
     Services Fee, and certain amounts reimbursable under the New Services
     Agreement.

(2)  A portion of Capital Expenditures is reimbursable under the New Services
     Agreement.

(3)  The Structured Harvest Quantity is 3,397,345 Mbfe. In all subsequent
     periods the column represents the Deemed Remaining Harvest Quantity, which
     is equal to the previous period of Column G less current period Column B.

(4)  Amount in Column I divided by amount in Column G, expressed in units of
     dollars (in thousands) per Mbfe.

(5)  Payments to Holders on Timber Notes are due on the 20th day of the
     subsequent month.
                                      I-11
</TABLE>

<PAGE>

                                                                         ANNEX 2

                           THE PACIFIC LUMBER COMPANY

     THE TIMBER NOTES ARE SENIOR SECURED OBLIGATIONS OF SCOTIA PACIFIC COMPANY
LLC (THE "COMPANY") AND ARE NOT OBLIGATIONS OF, OR GUARANTEED BY, PACIFIC
LUMBER (AS DEFINED BELOW), ANY OF THE COMPANY'S OTHER AFFILIATES OR ANY OTHER
PERSON. ALL TERMS NOT OTHERWISE DEFINED IN THIS ANNEX 2 HAVE THE SAME
DEFINITIONS ASSIGNED THEM IN THE PROSPECTUS TO WHICH THIS ANNEX 2 IS ATTACHED.

                                    BUSINESS

GENERAL

     The Pacific Lumber Company and its subsidiaries (collectively referred to
herein as "Pacific Lumber," unless the context indicates otherwise) engage in
several principal aspects of the lumber industry--the growing and harvesting of
redwood and Douglas-fir timber, the milling of logs into lumber products and the
manufacturing of lumber into a variety of value-added finished products. Pacific
Lumber has been in continuous operation for over 125 years.

     Pacific Lumber is an indirect wholly owned subsidiary of MAXXAM Group Inc.
("MGI"). MGI is a wholly owned subsidiary of MAXXAM Group Holdings Inc.
("MGHI"), which in turn is a wholly owned subsidiary of MAXXAM Inc.
("MAXXAM"). Pacific Lumber's principal wholly owned subsidiaries are the
Company and Salmon Creek Corporation ("Salmon Creek"). As used herein, the
terms "Pacific Lumber," "MGHI," "MGI," or "MAXXAM" refer to the
respective companies and their subsidiaries, unless otherwise noted or the
context indicates otherwise.

     THIS ANNEX 2 TO THE PROSPECTUS CONTAINS STATEMENTS WHICH CONSTITUTE
"FORWARD-LOOKING STATEMENTS." THESE STATEMENTS APPEAR IN A NUMBER OF PLACES
(SEE "--REGULATORY AND ENVIRONMENTAL MATTERS," "--LEGAL PROCEEDINGS," AND
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS OF PACIFIC LUMBER--BACKGROUND," "--FINANCIAL CONDITION AND
INVESTING AND FINANCING ACTIVITIES" AND "--TRENDS"). SUCH STATEMENTS CAN BE
IDENTIFIED BY THE USE OF FORWARD-LOOKING TERMINOLOGY SUCH AS "BELIEVES,"
"EXPECTS," "MAY," "ESTIMATES," "WILL," "SHOULD," "PLANS" OR
"ANTICIPATES" OR THE NEGATIVE THEREOF OR OTHER VARIATIONS THEREON OR
COMPARABLE TERMINOLOGY, OR BY DISCUSSIONS OF STRATEGY. READERS ARE CAUTIONED
THAT ANY SUCH FORWARD-LOOKING STATEMENTS ARE NOT GUARANTEES OF FUTURE
PERFORMANCE AND INVOLVE SIGNIFICANT RISKS AND UNCERTAINTIES, AND THAT ACTUAL
RESULTS MAY VARY MATERIALLY FROM THOSE IN THE FORWARD-LOOKING STATEMENTS AS A
RESULT OF VARIOUS FACTORS. THESE FACTORS INCLUDE THE EFFECTIVENESS OF
MANAGEMENT'S STRATEGIES AND DECISIONS, GENERAL ECONOMIC AND BUSINESS CONDITIONS,
DEVELOPMENTS IN TECHNOLOGY, NEW OR MODIFIED STATUTORY OR REGULATORY REQUIREMENTS
AND CHANGING PRICES AND MARKET CONDITIONS. THIS ANNEX 2 TO THE PROSPECTUS
IDENTIFIES OTHER FACTORS THAT COULD CAUSE SUCH DIFFERENCES. NO ASSURANCE CAN BE
GIVEN THAT THESE ARE ALL OF THE FACTORS THAT COULD CAUSE ACTUAL RESULTS TO VARY
MATERIALLY FROM THE FORWARD-LOOKING STATEMENTS.

  TIMBERLANDS

     Pacific Lumber owns and manages approximately 205,000 acres of virtually
contiguous commercial timberlands located in Humboldt County along the northern
California coast, an area which has very favorable soil and climate conditions
for growing timber. These timberlands contain approximately three-quarters
redwood and one-quarter Douglas-fir timber, are located in close proximity to
Pacific Lumber's four sawmills and contain an extensive network of roads.
Approximately 179,400 acres of Pacific Lumber's timberlands are owned by the
Company (the "Scotia Pacific Timberlands"), a special purpose Delaware limited
liability company and wholly owned subsidiary of Pacific Lumber. Pacific Lumber
has the exclusive right to harvest (the "Pacific Lumber Harvest Rights")
approximately 8,000 acres of the Scotia Pacific Timberlands consisting
substantially of virgin old growth redwood and virgin old growth Douglas-fir
timber located on numerous small parcels throughout the Scotia Pacific
Timberlands. The timber on the Scotia Pacific Timberlands which is not subject
to the Pacific Lumber Harvest Rights is referred to herein as the "Scotia
Pacific Timber." Substantially all of the Company's assets are pledged as
security for the

                                      II-1
<PAGE>
Company's 6.55% Class A-1 Timber Collateralized Notes due 2028, 7.11% Class A-2
Timber Collateralized Notes due 2028, and 7.71% Class A-3 Timber Collateralized
Notes due 2028 (collectively, the "Timber Notes"). Pacific Lumber harvests and
purchases from the Company all of the logs harvested from the Scotia Pacific
Timber. See "--Relationships With Scotia Pacific and Britt" for a description
of this and other relationships among Pacific Lumber, the Company and Britt
Lumber Co., Inc. ("Britt"), an affiliate of Pacific Lumber.

     The forest products industry grades lumber in various classifications
according to quality. The two broad categories within which all grades fall,
based on the absence or presence of knots, are called "upper" and "common"
grades, respectively. "Old growth" trees, often defined as trees which have
been growing for approximately 200 years or longer, have a higher percentage of
upper grade lumber than "young growth" trees (those which have been growing
for less than 200 years). "Virgin" old growth trees are located in timber
stands that have not previously been harvested. "Residual" old growth trees
are located in timber stands which have been partially harvested in the past.

     Pacific Lumber engages in extensive efforts to supplement the natural
regeneration of timber and increase the amount of timber on its timberlands.
Pacific Lumber is required to comply with California forestry regulations
regarding reforestation, which generally require that an area be reforested to
specified standards within an established period of time. Pacific Lumber also
actively engages in efforts to establish timberlands from open areas such as
pasture land. Regeneration of redwood timber generally is accomplished through
the natural growth of new redwood sprouts from the stump remaining after a
redwood tree is harvested. Such new redwood sprouts grow quickly, thriving on
existing mature root systems. In addition, Pacific Lumber supplements natural
redwood regeneration by planting redwood seedlings. Douglas-fir timber grown on
Pacific Lumber's timberlands is regenerated almost entirely by planting
seedlings. During 1997, Pacific Lumber planted an estimated 659,000 redwood and
Douglas-fir seedlings.

  HARVESTING PRACTICES

     The ability of Pacific Lumber to sell logs or lumber products will depend,
in part, upon its ability to obtain regulatory approval of timber harvesting
plans ("THPs"). Pacific Lumber's recent results of operations have been
adversely affected by the absence of a sufficient number of available THPs to
enable it to conduct its operations at historic levels. See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Results of Operations--Recent Operating Results." THPs are required
to be developed by registered professional foresters and must be filed with, and
approved by, the California Department of Forestry ("CDF") prior to the
harvesting of timber. Each THP is designed to comply with applicable laws and
regulations. The CDF's evaluation of proposed THPs incorporates review and
analysis of such THPs by several California and federal agencies and public
comments received with respect to such THPs. An approved THP is applicable to
specific acreage and specifies the harvesting method and other conditions
relating to the harvesting of the timber covered by such THP. See "--Regulatory
and Environmental Factors" and "--Headwaters Agreement" for information
regarding Pacific Lumber's obligation to develop a plan establishing a long-term
sustained yield level for its timberlands. That section also contains
information regarding threatened and endangered species listings, a critical
habitat designation and similar matters concerning the Company, Pacific Lumber
and their respective operations. The number of Pacific Lumber's approved THPs
and the amount of timber covered by such THPs varies significantly from time to
time, depending upon a variety of factors, including the timing of agency
review. Pacific Lumber maintains a detailed geographical information system
covering its timberlands (the "GIS"). The GIS covers numerous aspects of
Pacific Lumber's properties, including timber type, tree class, wildlife data,
roads, rivers and streams. By carefully monitoring and updating this data base
and conducting field studies, Pacific Lumber's foresters are better able to
develop detailed THPs addressing the various regulatory requirements. Pacific
Lumber also utilizes a Global Positioning System ("GPS") which allows precise
location of geographic features through satellite positioning.

     Pacific Lumber employs a variety of well-accepted methods of selecting
trees for harvest. These methods, which are designed to achieve optimal
regeneration, are referred to as "silvicultural systems" in the forestry
profession. Silvicultural systems range from very light thinnings aimed at
enhancing the growth

                                      II-2
<PAGE>
rate of retained trees to clear cutting which results in the harvest of all
trees in an area and replacement with a new forest stand. In between are a
number of varying levels of partial harvests which can be employed.

     On November 9, 1998, the CDF notified Pacific Lumber that it had suspended
Pacific Lumber's 1998 timber operator's license ("TOL"). Pacific Lumber has
ceased all operations under its TOL. Pacific Lumber has made the necessary
arrangements for independent contract loggers to be substituted as the licensed
timber operator on those THPs where Pacific Lumber's logging crews were working
prior to the suspension (independent contractors historically account for
approximately 60% of the harvesting activities on Pacific Lumber's Timberlands).
Pacific Lumber has also engaged independent contractors to complete harvesting
activities on all of the THPs that Pacific Lumber was operating at the time of
the notification, and believes it will be able to engage independent contractors
to conduct harvesting activities on any other approved THPs during the balance
of calendar year 1998 and during calendar year 1999, if necessary. Accordingly,
Pacific Lumber does not believe that the revocation of its TOL will have a
significant adverse effect on its business or financial performance. Pacific
Lumber has determined not to appeal the suspension of its TOL and has applied
for a new TOL from the CDF for 1999. The CDF has indicated to Pacific Lumber
that it is considering a denial of Pacific Lumber's TOL for calendar year 1999
and that any agreements for the issuance of a conditional TOL for 1999 must
contain sufficient provisions to the CDF's satisfaction to ensure that Pacific
Lumber complies with the Forest Practice Act.

  PRODUCTION FACILITIES

     Pacific Lumber owns four highly mechanized sawmills and related facilities
located in Scotia, Fortuna and Carlotta, California. The sawmills historically
have been supplied almost entirely from timber harvested from Pacific Lumber's
timberlands. Pacific Lumber has implemented numerous technological advances that
have increased the operating efficiency of its production facilities and the
recovery of finished products from its timber. Over the past three years,
Pacific Lumber's annual lumber production has averaged approximately 297 million
board feet, with approximately 309, 291 and 290 million board feet produced in
1997, 1996 and 1995, respectively. The Fortuna sawmill produces primarily common
grade lumber. During 1997, the Fortuna mill produced approximately 101 million
board feet of lumber. The Carlotta sawmill produces both common and upper grade
redwood lumber. During 1997, the Carlotta mill produced approximately 76 million
board feet of lumber. Sawmills "A" and "B" are both located in Scotia.
Sawmill "A" processes Douglas-fir logs and Sawmill "B" primarily processes
large diameter redwood logs. During 1997, Sawmills "A" and "B" produced 91
million and 41 million board feet of lumber, respectively.

     Pacific Lumber operates a finishing and manufacturing plant in Scotia which
processes rough lumber into a variety of finished products such as trim, fascia,
siding and paneling. These finished products include the redwood lumber
industry's largest variety of customized trim and fascia patterns.
Remanufacturing enhances the value of some grades of lumber by assembling
knot-free pieces of narrower and shorter lumber into wider or longer pieces in
its state-of-the-art end and edge glue plants. The result is a standard sized
upper grade product which can be sold at a premium over common grade products.
Pacific Lumber has also installed a lumber remanufacturing facility at its mill
in Fortuna which processes low grade redwood common lumber into value-added,
higher grade redwood fence and related products.

     Pacific Lumber dries the majority of its upper grade lumber before it is
sold. Upper grades of redwood lumber are generally air-dried for three to twelve
months and then kiln-dried for seven to twenty-four days to produce a
dimensionally stable and high quality product which generally commands higher
prices than "green" lumber (which is lumber sold before it has been dried).
Upper grade Douglas-fir lumber is generally kiln-dried immediately after it is
cut. Pacific Lumber owns and operates 34 kilns, having an annual capacity of
approximately 95 million board feet, to dry its upper grades of lumber
efficiently in order to produce a quality, premium product. Pacific Lumber also
maintains several large enclosed storage sheds which hold 27 million board feet
of lumber.

     In addition, Pacific Lumber owns and operates a modern 25-megawatt
cogeneration power plant which is fueled almost entirely by the wood residue
from Pacific Lumber's milling and finishing operations. This

                                      II-3
<PAGE>
power plant generates substantially all of the energy requirements of Scotia,
California, the town adjacent to Pacific Lumber's timberlands where several of
its manufacturing facilities are located. Pacific Lumber sells surplus power to
Pacific Gas and Electric Company. In 1997, the sale of surplus power accounted
for approximately 2% of Pacific Lumber's total revenues.

  PRODUCTS

     The following table sets forth the distribution of Pacific Lumber's lumber
production (on a net board foot basis) and revenues by product line:
<TABLE>
<CAPTION>
                                           YEAR ENDED DECEMBER 31, 1997            YEAR ENDED DECEMBER 31, 1996
                                       -------------------------------------   -------------------------------------
                                       % OF TOTAL                              % OF TOTAL
                                         LUMBER      % OF TOTAL                  LUMBER      % OF TOTAL
                                       PRODUCTION      LUMBER     % OF TOTAL   PRODUCTION      LUMBER     % OF TOTAL
               PRODUCT                   VOLUME       REVENUES     REVENUES      VOLUME       REVENUES     REVENUES
- -------------------------------------  -----------   ----------   ----------   -----------   ----------   ----------
<S>                                          <C>          <C>          <C>           <C>          <C>          <C>
Upper grade redwood lumber...........        12%          34%          29%           13%          33%          28%
Common grade redwood lumber..........        55%          42%          35%           53%          42%          35%
                                                                       --                                      --
                                            ---          ---                        ---          ---
  Total redwood lumber...............        67%          76%          64%           66%          75%          63%
                                                                       --                                      --
                                            ---          ---                        ---          ---
Upper grade Douglas-fir lumber.......         4%           6%           5%            3%           6%           5%
Common grade Douglas-fir lumber......        25%          16%          13%           27%          16%          13%
                                                                       --                                      --
                                            ---          ---                        ---          ---
  Total Douglas-fir lumber...........        29%          22%          18%           30%          22%          18%
                                                                       --                                      --
                                            ---          ---                        ---          ---
Other grades of lumber...............         4%           2%           2%            4%           3%           2%
                                                                       --                                      --
                                            ---          ---                        ---          ---
  Total lumber.......................       100%         100%          84%          100%         100%          83%
                                            ===          ===           ==           ===          ===           ==
Logs.................................                                   7%                                      9%
                                                                       ==                                      ==
Hardwood chips.......................                                   3%                                      2%
Softwood chips.......................                                   4%                                      4%
                                                                       --                                      --
  Total wood chips...................                                   7%                                      6%
                                                                       ==                                      ==
</TABLE>
     LUMBER.  In 1997, Pacific Lumber sold approximately 312 million board feet
of lumber, which accounted for approximately 84% of Pacific Lumber's total
revenues. Lumber products vary greatly by the species and quality of the timber
from which it is produced. Lumber is sold not only by grade (such as "upper"
grade versus "common" grade), but also by board size and the drying process
associated with the lumber.

     Redwood lumber is Pacific Lumber's largest product category. Redwood is
commercially grown only along the northern coast of California and possesses
certain unique characteristics that permit it to be sold at a premium to many
other wood products. Such characteristics include its natural beauty, superior
ability to retain paint and other finishes, dimensional stability and innate
resistance to decay, insects and chemicals. Typical applications include
exterior siding, trim and fascia for both residential and commercial
construction, outdoor furniture, decks, planters, retaining walls and other
specialty applications. Redwood also has a variety of industrial applications
because of its chemical resistance and because it does not impart any taste or
odor to liquids or solids.

     Upper grade redwood lumber, which is derived primarily from large diameter
logs and is characterized by an absence of knots and other defects, is used
primarily in distinctive interior and exterior applications. The overall supply
of upper grade lumber has been diminishing due to increasing environmental and
regulatory restrictions and other factors, and Pacific Lumber's supply of upper
grade lumber has decreased in some premium product categories. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Background." Common grade redwood lumber, Pacific Lumber's largest
volume product, has many of the same aesthetic and structural qualities of
redwood uppers, but has some knots, sapwood and a coarser grain. Such lumber is
commonly used for construction purposes, including outdoor structures such as
decks, hot tubs and fencing.

     Douglas-fir lumber is used primarily for new construction and some
decorative purposes and is widely recognized for its strength, hard surface and
attractive appearance. Douglas-fir is grown commercially along

                                      II-4
<PAGE>
the west coast of North America and in Chile and New Zealand. Upper grade
Douglas-fir lumber is derived primarily from old growth Douglas-fir timber and
is used principally in finished carpentry applications. Common grade Douglas-fir
lumber is used for a variety of general construction purposes and is largely
interchangeable with common grades of other whitewood lumber.

     LOGS

     Pacific Lumber currently sells certain logs that, due to their size or
quality, cannot be efficiently processed by its mills into lumber. The majority
of these logs are purchased by Britt. The balance are purchased by surrounding
mills which do not own sufficient timberlands to support their mill operations.
See "--Relationships with Scotia Pacific and Britt" below. Except for the
agreement with Britt described below, Pacific Lumber does not have any
significant contractual relationships with third parties relating to the
purchase of logs. Pacific Lumber has historically not purchased significant
quantities of logs from third parties; however, Pacific Lumber may from time to
time purchase logs from third parties for processing in its mills or for resale
to third parties if, in the opinion of management, economic factors are
advantageous to Pacific Lumber.

     WOOD CHIPS

     Pacific Lumber uses a whole-log chipper to produce wood chips from hardwood
trees which would otherwise be left as waste. These chips are sold to third
parties primarily for the production of facsimile and other specialty papers.
Pacific Lumber also produces softwood chips from the wood residue and waste from
its milling operations. These chips are sold to third parties for the production
of wood pulp and paper products.

     OTHER PRODUCTS

     Pacific Lumber also derives revenues from a soil amendment operation and a
concrete block manufacturing operation.

  BACKLOG AND SEASONALITY

     Pacific Lumber's backlog of sales orders at December 31, 1997 and 1996 was
approximately $26.4 million and approximately $21.3 million, respectively, the
substantial portion of which was delivered in the first quarter of the next
fiscal year. Pacific Lumber has historically experienced lower first quarter
sales due largely to the general decline in construction-related activity during
the winter months. As a result, Pacific Lumber's results in any one quarter are
not necessarily indicative of results to be expected for the full year.

  MARKETING

     The housing, construction and remodeling markets are the primary markets
for Pacific Lumber's lumber products. Pacific Lumber's policy is to maintain a
wide distribution of its products both geographically and in terms of the number
of customers. Pacific Lumber sells its lumber products throughout the country to
a variety of accounts, the large majority of which are wholesalers, followed by
retailers, industrial users, exporters and manufacturers. Upper grades of
redwood and Douglas-fir lumber are sold throughout the entire United States, as
well as to export markets. Common grades of redwood lumber are sold principally
west of the Mississippi River, with California accounting for approximately 66%
of these sales in 1997. Common grades of Douglas-fir lumber are sold primarily
in California. In 1997, Pacific Lumber had three customers which accounted for
approximately 10%, 5% and 5%, respectively, of total revenues. Exports of lumber
accounted for approximately 6% of Pacific Lumber's total revenues in 1997.
Pacific Lumber markets its products through its own sales staff which focuses
primarily on domestic sales.

     Pacific Lumber actively follows trends in the housing, construction and
remodeling markets in order to maintain an appropriate level of inventory and
assortment of products. Due to its high quality products, large inventory,
competitive prices and long history, Pacific Lumber believes it has a strong
degree of customer loyalty.

                                      II-5
<PAGE>
  COMPETITION

     Pacific Lumber's lumber is sold in highly competitive markets. Competition
is generally based upon a combination of price, service, product availability
and product quality. Pacific Lumber's products compete not only with other wood
products but with metals, masonry, plastic and other construction materials made
from non-renewable resources. The level of demand for Pacific Lumber's products
is dependent on such broad factors as overall economic conditions, interest
rates and demographic trends. In addition, competitive considerations, such as
total industry production and competitors' pricing, as well as the price of
other construction products, affect the sales prices for Pacific Lumber's lumber
products. Pacific Lumber currently enjoys a competitive advantage in the upper
grade redwood lumber market due to the quality of its timber holdings and
relatively low cost production operations. Competition in the common grade
redwood and Douglas-fir lumber market is more intense, and Pacific Lumber
competes with numerous large and small lumber producers.

  EMPLOYEES

     As of September 1, 1998, Pacific Lumber had approximately 1,570 employees,
none of whom are covered by a collective bargaining agreement.

  RELATIONSHIPS WITH SCOTIA PACIFIC AND BRITT

     In March 1993, Pacific Lumber consummated its offering of 10 1/2% Senior
Notes due 2003 (the "Pacific Lumber Notes") and Scotia Pacific consummated its
offering of the Original Timber Notes. Upon the closing of such offerings,
Pacific Lumber, Scotia Pacific and Britt entered into a variety of agreements.
Pacific Lumber and Scotia Pacific entered into the Original Services Agreement
and the Original Additional Services Agreement. Pursuant to the Original
Services Agreement, Pacific Lumber provided operational, management and related
services with respect to the timber owned by Scotia Pacific ("Scotia Pacific
Timber") not performed by Scotia Pacific's own employees. Such services
included the furnishing of all equipment, personnel and expertise not within
Scotia Pacific's possession and reasonably necessary for the operation and
maintenance of the Scotia Pacific Timber. In particular, Pacific Lumber was
required to regenerate Scotia Pacific Timber, prevent and control loss of Scotia
Pacific Timber by fires, maintain a system of roads throughout the Scotia
Pacific Timberlands, take measures to control the spread of disease and insect
infestation affecting Scotia Pacific Timber and comply with environmental laws
and regulations. Pacific Lumber was also required (to the extent necessary) to
assist Scotia Pacific personnel in updating the GIS and to prepare and file, on
Scotia Pacific's behalf, all pleadings and motions and otherwise diligently
pursue appeals of any denial of any THP and related matters. Pacific Lumber
performs substantially similar services for the Company under the New Services
Agreement. As compensation for these and the other services to be provided by
Pacific Lumber, the Company pays a fee which is adjusted on January 1 of each
year based on a specified government index relating to wood products. As of the
date of this Prospectus, the fee is approximately $107,000 per month for the
remainder of 1998.

     Pursuant to the Original Additional Services Agreement, Scotia Pacific
provided Pacific Lumber with a variety of services, including (a) assisting
Pacific Lumber to operate, maintain and harvest its own timber properties, (b)
updating and providing access to the GIS with respect to information concerning
Pacific Lumber's own timber properties and (c) assisting Pacific Lumber with its
statutory and regulatory compliance. Pacific Lumber paid Scotia Pacific a fee
for such services equal to the actual cost of providing such services, as
determined in accordance with generally accepted accounting principles. The
Company provides substantially similar services to Pacific Lumber under
substantially similar arrangements pursuant to the New Additional Services
Agreement.

     Pacific Lumber and Scotia Pacific also had entered into the Original Master
Purchase Agreement. The Original Master Purchase Agreement governed all
purchases of logs by Pacific Lumber from Scotia Pacific. Each purchase of logs
by Pacific Lumber from Scotia Pacific was made pursuant to a separate log
purchase agreement (which incorporated the terms of the Original Master Purchase
Agreement) for the Scotia Pacific Timber covered by an approved THP. Such log
purchase agreement generally provided for the sale to Scotia Pacific of the logs
harvested from the Scotia Pacific Timber covered by such THP and constituted an
exclusive agreement with respect to the timber covered thereby, subject to
certain limited exceptions. The

                                      II-6
<PAGE>
Original Master Purchase Agreement generally contemplated that all sales of logs
by Scotia Pacific to Pacific Lumber would be at prices which equal or exceed the
applicable stumpage price for each species and category, as set forth in the
most recent Harvest Value Schedule published by the California State Board of
Equalization (the "SBE Price"). The Harvest Value Schedule is published by the
California State Board of Equalization at six month intervals for the purpose of
computing yield taxes imposed on the harvesting of timber. SBE prices are based
on average actual log prices between unrelated parties over a prior twenty-four
month period. As Pacific Lumber purchased logs from Scotia Pacific pursuant to
the Original Master Purchase Agreement, Pacific Lumber was responsible, at its
own expense, for harvesting and removing the standing Scotia Pacific Timber
covered by approved THPs, and the purchase prices were therefore based upon
"stumpage prices." Substantially all of Scotia Pacific's revenues were derived
from the sale of logs to Pacific Lumber under the Original Purchase Agreement.
Pacific Lumber purchased logs from the Company under substantially similar terms
pursuant to the New Master Purchase Agreement.

     Pacific Lumber, Scotia Pacific and Salmon Creek also had entered into the
Original Reciprocal Rights Agreement granting to each other certain reciprocal
rights of egress and ingress through their respective properties in connection
with the operation and maintenance of such properties and their respective
businesses. In addition, Pacific Lumber had entered into an Environmental
Indemnification Agreement with Scotia Pacific pursuant to which Pacific Lumber
agreed to indemnify Scotia Pacific from and against certain present and future
liabilities arising with respect to hazardous materials, hazardous materials
contamination or disposal sites, or under environmental laws with respect to the
Scotia Pacific Timberlands. In particular, Pacific Lumber was liable with
respect to any contamination which occurred on the Scotia Pacific timberlands
prior to the date of the agreement. Pacific Lumber, Salmon Creek and the Company
have entered into the New Reciprocal Rights Agreement providing for
substantially similar rights. Pacific Lumber and the Company have entered into a
New Environmental Indemnification Agreement pursuant to which Pacific Lumber
agrees to indemnify the Indemnified Parties in respect of (i) certain present
and future liabilities arising with respect to or as a direct or indirect result
of, Hazardous Materials, Hazardous Materials Contamination, Disposal Sites, or
otherwise arising under Environmental Laws with respect to the Mortgaged
Property, as a result of activities occurring prior to the date on which the
Company acquired the Mortgaged Property or caused by Pacific Lumber, subsequent
thereto, except to the extent caused by gross negligence or willful misconduct
of the Indemnified Party or (ii) breach by Pacific Lumber of the representations
and warranties contained in the New Environmental Indemnification Agreement.

     Pacific Lumber entered into an agreement with Britt (the "Britt
Agreement") which governs the sale of logs by Pacific Lumber and Britt to each
other, the sale of hog fuel (wood residue) by Britt to Pacific Lumber for use in
Pacific Lumber's cogeneration plant, the sale of lumber by Pacific Lumber and
Britt to each other, and the provision by Pacific Lumber of certain
administrative services to Britt (including accounting, purchasing, data
processing, safety and human resources services). The logs which Pacific Lumber
sells to Britt and which are used in Britt's manufacturing operations are sold
at approximately 75% of applicable SBE prices (to reflect the lower quality of
these logs). Logs which either Pacific Lumber or Britt purchases from third
parties and which are then sold to each other are transferred at the actual cost
of such logs. Lumber is sold at fair market value and hog fuel is sold at
applicable market prices. Administrative services are provided by Pacific Lumber
based on Pacific Lumber's actual costs and an allocable share of Pacific
Lumber's overhead expenses consistent with past practice.

  REGULATORY AND ENVIRONMENTAL MATTERS

     The information under "Business of the Company--Regulatory and
Environmental Matters" in the accompanying Prospectus is incorporated herein by
reference.

  HEADWATERS AGREEMENT

     The information under "Business of the Company--Headwaters Agreement" in
the accompanying Prospectus is incorporated herein by reference.

                                      II-7
<PAGE>
LEGAL PROCEEDINGS

     See "Business of the Company--Legal Proceedings" in the accompanying
Prospectus for a discussion of certain specific litigation matters involving
Pacific Lumber and/or the Company which could have a material adverse effect on
Pacific Lumber. Pacific Lumber is involved in other claims, lawsuits and other
proceedings. While uncertainties are inherent in the final outcome of such
matters and it is presently impossible to determine the actual costs that
ultimately may be incurred, management believes that the resolution of such
uncertainties and the incurrence of such costs should not have a material
adverse effect on Pacific Lumber's consolidated financial position, results of
operations or liquidity.

                                      II-8
<PAGE>
                        CAPITALIZATION OF PACIFIC LUMBER

     The following table sets forth, at September 30, 1998, the historical
consolidated capitalization of Pacific Lumber which reflects completion of the
Offering and the application of the net proceeds therefrom. This table should be
read in conjunction with Pacific Lumber's Consolidated Financial Statements and
Notes thereto appearing elsewhere in this Prospectus.

                                        SEPTEMBER 30,
                                            1998
                                        -------------
                                           ACTUAL
                                        -------------
                                        (IN MILLIONS
                                         OF DOLLARS)
Cash and cash equivalents(1).........      $  19.9
                                        =============
Restricted cash(2)...................      $  23.7
                                        =============
Timber Notes and other debt:
  Current maturities.................      $   8.3
  Long-term portion..................        858.9
  Other debt.........................          0.6
                                        -------------
     Total debt......................        867.8
                                        -------------
Stockholder's deficit:
  Common stock, $.01 par value, 100
     shares authorized and issued....           --
  Additional capital.................        157.5
  Accumulated deficit(3).............       (484.0)
                                        -------------
     Total stockholder's deficit.....       (326.5)
                                        -------------
       Total capitalization..........      $ 541.3
                                        =============

- ---------------

(1) Actual cash and cash equivalents of Pacific Lumber includes $13.2 million
    deposited in the Payment Account under the Indenture for the payment of
    accrued interest and principal on the Timber Notes.

(2) Actual restricted cash represents amounts held in the Prefunding Account and
    is classified as a noncurrent asset in Pacific Lumber's Financial
    Statements.

(3) Includes the write-off of (a) $16.7 million of deferred financing costs and
    the incurrence of $36.3 million redemption and prepayment premiums on the
    Pacific Lumber Notes and the Original Timber Notes offset by the benefit
    from $6.6 million of unearned premiums and make whole amounts under the
    investment rate agreement associated with the Original Liquidity Account and
    the related tax benefit of $17.9 million and (b) the dividend of $263.0
    million to Pacific Lumber's parent.

                                      II-9
<PAGE>
                       SELECTED HISTORICAL AND PRO FORMA
                 CONSOLIDATED FINANCIAL DATA OF PACIFIC LUMBER

     The following selected historical consolidated financial data should be
read in conjunction with Pacific Lumber's Consolidated Financial Statements and
the Notes thereto and the information contained in "Management's Discussion and
Analysis of Financial Condition and Results of Operations of Pacific Lumber"
appearing elsewhere herein. The selected historical consolidated financial data
as of and for the five years ended December 31, 1997 are derived from the
audited Consolidated Financial Statements of Pacific Lumber. The selected
historical consolidated financial data as of and for the nine months ended
September 30, 1998 and 1997 are derived from the unaudited quarterly
Consolidated Financial Statements of Pacific Lumber. The consolidated balance
sheet data as of September 30, 1998 reflects the issuance of the Timber Notes,
the retirement of the Original Timber Notes and the Pacific Lumber Notes, and
the payment of a $263.0 million cash dividend to Pacific Lumber's parent. The
unaudited pro forma consolidated financial data for Pacific Lumber contained in
this Prospectus has been prepared based upon the historical data of Pacific
Lumber. The pro forma consolidated operating data gives effect to the Pro Forma
Adjustments as if they occurred as of January 1, 1997. The pro forma
consolidated operating data is not necessarily indicative of the results of
future operations.
<TABLE>
<CAPTION>
                                             NINE MONTHS ENDED
                                               SEPTEMBER 30,                          YEARS ENDED DECEMBER 31,
                                       ------------------------------   ----------------------------------------------------
                                              1998                             1997
                                       ------------------               ------------------
                                                   PRO                              PRO
                                       ACTUAL    FORMA(1)     1997      ACTUAL    FORMA(1)     1996       1995       1994
                                       ------    --------   ---------   ------    --------   ---------  ---------  ---------
                                                            (IN MILLIONS OF DOLLARS, EXCEPT RATIO DATA)
<S>                                    <C>        <C>       <C>         <C>        <C>       <C>        <C>        <C>      
OPERATING DATA:
  Net sales..........................  $160.9     $160.9    $   195.3   $261.4     $261.4    $   244.8  $   221.9  $   227.4
  Cost of sales (exclusive of
    depletion and depreciation)......  104.1       104.1        107.9   147.4       147.4        136.3      116.4      116.3
  Gross profit.......................   56.8        56.8         87.4   114.0       114.0        108.5      105.5      111.1
  Selling, general and administrative
    expenses.........................    9.0         9.0          9.7    12.9        12.9         14.6       15.0       15.2
  Depletion and depreciation.........   17.4        17.4         19.8    26.5        26.5         27.6       25.9       25.5
  Operating income...................   30.4        30.4         57.9    74.6        74.6         66.3       64.6       70.4
  Investment, interest and other
    income...........................    3.0         2.7          2.2     2.5         1.6          4.2        3.9       12.0
  Interest expense...................   43.0        49.4         40.2    53.6        66.3         54.4       55.5       56.1
  Income (loss) before income
    taxes............................   (9.6 )     (16.3)        19.9    23.5         9.9         16.1       13.0       26.3
  Income (loss) before extraordinary
    items and cumulative effect of
    changes in accounting
    principles.......................   (5.9 )     (10.0)        11.8    15.6         6.5          9.9        6.6       24.9
  Extraordinary items, net of related
    income taxes(2)..................  (28.5 )                     --      --                       --         --      (14.9)
  Cumulative effect of changes in
    accounting principles(3).........     --                       --      --                       --         --         --
  Net income (loss)..................  (34.4 )                   11.8    15.6                      9.9        6.6       10.0
  OTHER DATA:
  EBITDA(4)..........................   47.8        47.8         77.7   101.1       101.1         93.9       90.5       95.9
  Ratio of earnings to fixed
    charges..........................     --          --          1.5x    1.4 x       1.1x         1.3x       1.2x       1.5x
  Fixed charge coverage deficiency...    9.6        16.3           --      --          --           --         --         --
  Capital expenditures (including
    timberland acquisitions).........   10.0        10.0         16.2    22.2        22.2         14.6        9.7       11.9
</TABLE>
                                         1993
                                       ---------
OPERATING DATA:
  Net sales..........................  $   210.6
  Cost of sales (exclusive of
    depletion and depreciation)......      115.2
  Gross profit.......................       95.4
  Selling, general and administrative
    expenses.........................       18.8
  Depletion and depreciation.........       25.4
  Operating income...................       51.2
  Investment, interest and other
    income...........................        3.9
  Interest expense...................       59.1
  Income (loss) before income
    taxes............................       (4.0)
  Income (loss) before extraordinary
    items and cumulative effect of
    changes in accounting
    principles.......................       (2.4)
  Extraordinary items, net of related
    income taxes(2)..................      (10.8)
  Cumulative effect of changes in
    accounting principles(3).........        2.7
  Net income (loss)..................      (10.5)
  OTHER DATA:
  EBITDA(4)..........................       76.6
  Ratio of earnings to fixed
    charges..........................         --
  Fixed charge coverage deficiency...        4.0
  Capital expenditures (including
    timberland acquisitions).........       10.5

                                     II-10
<PAGE>
<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                        SEPTEMBER 30,   -----------------------------------------------------
                                            1998          1997       1996       1995       1994       1993
                                        -------------   ---------  ---------  ---------  ---------  ---------
                                                              (IN MILLIONS OF DOLLARS)
<S>                       <C>              <C>          <C>        <C>        <C>        <C>        <C>      
BALANCE SHEET DATA:
  Cash, cash equivalents and
     marketable securities(5)........      $  19.9      $    31.8  $    26.0  $    26.5  $    24.3  $    44.4
  Working capital....................         44.9           56.4       55.2       68.9       60.0       71.7
  Timber and timberlands.............        317.7          321.2      325.0      337.4      350.9      365.5
  Restricted cash(5).................         23.7           28.4       30.0       31.4       32.4       33.6
  Total assets.......................        609.3          617.1      629.2      662.6      684.3      712.9
  Total indebtedness.................        867.8          565.0      571.9      586.0      599.7      612.0
  Stockholder's equity (deficit).....       (326.5)         (22.1)     (14.7)      (4.2)      11.3       25.7
</TABLE>
- ---------------

(1) The pro forma operating data reflects adjustments to interest expense to
    reflect the amount of interest due with respect to the outstanding aggregate
    principal amount of the Timber Notes, commitment fees under the Line of
    Credit Agreement and the amortization of the fees and expenses associated
    with the Offering and the Line of Credit Agreement and exclude interest
    expense and amortization of deferred financing costs associated with the
    Pacific Lumber Notes and the Original Timber Notes. See "Unaudited Pro
    Forma Statement of Operations" and the Notes thereto.

(2) The extraordinary loss for 1994 of $14.9 million (net of tax benefits of
    $6.3 million) relates to the settlement of litigation which arose from MGI's
    acquisition of Pacific Lumber in 1986. The extraordinary loss for 1993 of
    $10.8 million (net of tax benefits of $5.6 million) arose from the early
    extinguishment of Pacific Lumber debt.

(3) As of January 1, 1993, Pacific Lumber adopted Statement of Financial
    Accounting Standards Number 109 ("SFAS No. 109") and SFAS No. 106. The
    cumulative effect of the change in accounting principle for the adoption of
    SFAS No. 109 increased results of operations by $5.0 million. The cumulative
    effect of the change in accounting principle for the adoption of SFAS No.
    106 reduced results of operations by $2.4 million, net of related benefits
    for income taxes of $1.6 million. The accounting standards had no effect on
    Pacific Lumber's cash outlays for postretirement and postemployment benefits
    nor did the cumulative effect of the changes in accounting principles affect
    Pacific Lumber's compliance with its debt covenants.

(4) Reference is made to the Statement of Cash Flows contained in Pacific
    Lumber's Consolidated Financial Statements contained elsewhere in this
    Prospectus for a complete presentation of cash flows from operating,
    investing and financing activities prepared in accordance with generally
    accepted accounting principles. EBITDA means operating income plus
    depreciation and depletion. EBITDA is not intended to represent cash flow,
    an alternative to net income or any other measure of performance in
    accordance with generally accepted accounting principles; it is included
    because Pacific Lumber believes that certain investors find it a useful tool
    for measuring the ability of Pacific Lumber to service its consolidated
    debt.

(5) Cash and cash equivalents as of September 30, 1998 includes amounts
    deposited in the Expense Reserve. Retricted cash as of September 30, 1998
    represents amounts held in Prefunding Account. Cash and cash equivalents for
    prior periods includes amounts deposited in the expense reserve and the
    payment account held by the Trustees under the Original Indenture for the
    payment of interest and principal on the next semi-annual note payment date
    for the Original Timber Notes. Restricted cash for prior periods represents
    amounts held in the Original Liquidity Account.

                                     II-11

<PAGE>
         UNAUDITED PRO FORMA STATEMENT OF OPERATIONS OF PACIFIC LUMBER
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                            (IN MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
                                                       PRO FORMA ADJUSTMENTS
                                                   -----------------------------
                                                     ISSUANCE       APPLICATION
                                                        OF          OF PROCEEDS      PRO
                                        ACTUAL     TIMBER NOTES      AND OTHER      FORMA
                                        -------    -------------    ------------    ------
<S>                                     <C>           <C>              <C>          <C>   
Net sales:
  Lumber and logs....................   $ 145.3       $    --          $   --       $145.3
  Other..............................      15.6            --              --         15.6
                                        -------    -------------    ------------    ------
                                          160.9            --              --        160.9
                                        -------    -------------    ------------    ------
Operating expenses:
  Cost of goods sold (exclusive of
     depletion and depreciation).....     104.1            --              --        104.1
  Selling, general and administrative
     expenses........................       9.0            --              --          9.0
  Depletion and depreciation.........      17.4            --              --         17.4
                                        -------    -------------    ------------    ------
Operating income.....................      30.4            --              --         30.4
Other income (expense)
  Investment, interest and other
     income..........................       3.0           0.9            (1.2)         2.7
  Interest expense...................     (43.0)        (48.5)           42.1        (49.4)
                                        -------    -------------    ------------    ------
Loss before income taxes.............      (9.6)        (47.6)           40.9        (16.3)
Credit in lieu of income taxes.......       3.7          18.1           (15.5)         6.3
                                        -------    -------------    ------------    ------
Loss before extraordinary item.......   $  (5.9)      $ (29.5)         $ 25.4       $(10.0)
                                        =======    =============    ============    ======
</TABLE>
                          YEAR ENDED DECEMBER 31, 1997
                            (IN MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
                                                       PRO FORMA ADJUSTMENTS
                                                   -----------------------------
                                                     ISSUANCE       APPLICATION
                                                        OF          OF PROCEEDS      PRO
                                        ACTUAL     TIMBER NOTES      AND OTHER      FORMA
                                        -------    -------------    ------------    ------
<S>                                     <C>           <C>              <C>          <C>   
Net sales:
  Lumber and logs....................   $ 235.6       $    --          $   --       $235.6
  Other..............................      25.8            --              --         25.8
                                        -------    -------------    ------------    ------
                                          261.4            --              --        261.4
                                        -------    -------------    ------------    ------
Operating expenses:
  Cost of goods sold (exclusive of
     depletion and depreciation).....     147.4            --              --        147.4
  Selling, general and administrative
     expenses........................      12.9            --              --         12.9
  Depletion and depreciation.........      26.5            --              --         26.5
                                        -------    -------------    ------------    ------
Operating income.....................      74.6            --              --         74.6
Other income (expense):
  Investment, interest and other
     income..........................       2.5           1.4            (2.3)         1.6
  Interest expense...................     (53.6)        (65.3)           52.6        (66.3)
                                        -------    -------------    ------------    ------
Income before income taxes...........      23.5         (63.9)           50.3          9.9
Provision in lieu of income taxes....      (7.9)         21.1           (16.6)        (3.4)
                                        -------    -------------    ------------    ------
Income before extraordinary item.....   $  15.6       $ (42.8)         $ 33.7       $  6.5
                                        =======    =============    ============    ======
</TABLE>
             See Notes to Unaudited Pro Forma Financial Statements.

                                     II-12
<PAGE>
      NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS OF PACIFIC LUMBER

     The Unaudited Pro Forma Statement of Income reflects the Pro Forma
Adjustments as if they occurred on January 1, 1997. Such pro forma financial
statements are not necessarily indicative of the results of future operations.

     --  Deferred financing costs of $24.0 million incurred in connection with
         the Offering are deferred and amortized over the estimated 15 year
         average life of the Timber Notes. The pro forma adjustment to interest
         expense for the nine months ended September 30, 1998 and the year ended
         December 31, 1997 includes $1.2 million and $1.6 million, respectively,
         attributable to such amortization and excludes $1.5 and $2.1 million,
         respectively, of amortization attributable to the Original Timber Notes
         and the Pacific Lumber Notes.

     --  The pro forma adjustment to interest and other income consists of the
         estimated interest earnings on the funds held in the Prefunding Account
         at an assumed rate of 5.50% less interest earned during the period
         funds were held in the Original Liquidity Account.

     --  The Class A-1, A-2 and A-3 Timber Notes are assumed to bear interest at
         an overall effective rate of 7.43% per annum, respectively, and require
         semiannual payments of principal and accrued interest. The pro forma
         adjustment to interest expense adjusts for (i) interest expense on the
         Timber Notes, (ii) the exclusion of interest expense on the Original
         Timber Notes, (iii) commitment fees under the Line of Credit and
         amortization of the estimated fees and expenses associated with the
         Offering and the Line of Credit and (iv) the exclusion of amortization
         of deferred financing costs related to the Original Timber Notes.

     --  The Unaudited Pro Forma Statement of Income for the year ended December
         31, 1997 does not present the loss that would have been incurred in
         connection with the retirement of the Original Timber Notes and the
         Pacific Lumber Notes. The pro forma amount of such loss as if the
         retirement occurred on January 1, 1997 would have been $30.0 million
         which is comprised of (i) $20.0 million of unamortized deferred
         financing costs and (ii) $34.6 million of prepayment and redemption
         premiums less (iii) $6.2 million of unearned premiums and make whole
         amounts associated with the Original Liquidity Account and (iv) a $18.4
         million related tax benefit.

     --  A pro forma balance sheet is not presented as Pacific Lumber's
         historical balance sheet as of September 30, 1998 reflects the issuance
         of the Timber Notes, the retirement of the Original Timber Notes and
         the Pacific Lumber Notes, the dividend to Pacific Lumber's parent and
         other transactions and adjustments as more adequately described in the
         Company's Financial Statements. See the Pacific Lumber's Financial
         Statements and the Notes thereto and the information contained in
         "Management's Discussion and Analysis of Financial Condition and
         Results of Operations" appearing elsewhere herein.

                                     II-13
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF PACIFIC LUMBER

     THIS SECTION CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING
STATEMENTS." SEE "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--RESULTS OF OPERATIONS--RECENT OPERATING RESULTS" IN
THIS ANNEX II AND "RISK FACTORS," AND "BUSINESS OF THE COMPANY--REGULATORY
AND ENVIRONMENTAL MATTERS," "--HEADWATERS AGREEMENT," AND "--LEGAL
PROCEEDINGS" IN THE ACCOMPANYING PROSPECTUS FOR CAUTIONARY INFORMATION WITH
RESPECT TO SUCH FORWARD-LOOKING STATEMENTS.

BACKGROUND

     Pacific Lumber's business is seasonal in that the forest products business
generally experiences lower first quarter sales due largely to the general
decline in construction-related activity during the winter months. The following
should be read in conjunction with Pacific Lumber's Consolidated Financial
Statements and the Notes thereto which are contained elsewhere herein.

     Old growth trees constitute Pacific Lumber's principal source of upper
grade redwood lumber, its most valuable product. Due to the severe restrictions
on Pacific Lumber's ability to harvest old growth timber on its property,
Pacific Lumber's supply of upper grade lumber has decreased in some premium
product categories. Furthermore, logging costs have increased, primarily due to
the harvest of smaller diameter logs and compliance with environmental
regulations relating to the harvesting of timber and litigation costs incurred
in connection with certain THPs filed by Pacific Lumber. Pacific Lumber has been
able to lessen the impact of these factors by instituting a number of measures
at its sawmills during the past several years designed to enhance the efficiency
of its operations, such as expansion of its manufactured lumber facilities and
other improvements in lumber recovery and installation of a lumber
remanufacturing facility at its Fortuna lumber mill. However, unless Pacific
Lumber is able to sustain the harvest level of old growth trees, Pacific Lumber
expects that its production of premium upper grade lumber products will decline
and that its manufactured lumber products will constitute a higher percentage of
its shipments of upper grade lumber products. See also "Trends" below and
"Business of the Company--Regulatory and Environmental Matters" and
"--Headwaters Agreement" in the accompanying Prospectus.

                                     II-14
<PAGE>
RESULTS OF OPERATIONS

     The following table presents selected operational and financial information
for the nine months ended September 30, 1998 and 1997 and the years ended
December 31, 1997, 1996 and 1995.
<TABLE>
<CAPTION>
                                        NINE MONTHS ENDED
                                          SEPTEMBER 30,         YEARS ENDED DECEMBER 31,
                                       --------------------  -------------------------------
                                         1998       1997       1997       1996       1995
                                       ---------  ---------  ---------  ---------  ---------
                                       (IN MILLIONS OF DOLLARS EXCEPT SHIPMENTS AND PRICES)
<S>                                         <C>        <C>        <C>        <C>        <C> 
Shipments:
  Lumber:(1)
     Redwood upper grades............       33.2       39.0       52.4       49.7       46.5
     Redwood common grades...........      114.3      112.8      160.3      159.4      146.8
     Douglas-fir upper grades........        5.1        8.3       11.5       10.6        7.4
     Douglas-fir common grades.......       32.9       59.0       75.3       74.9       64.6
     Other...........................        5.9       11.2       12.0       12.5       11.4
                                       ---------  ---------  ---------  ---------  ---------
       Total lumber..................      191.4      230.3      311.5      307.1      276.7
                                       =========  =========  =========  =========  =========
     Logs(2).........................       25.7       34.8       43.9       49.4       40.3
                                       =========  =========  =========  =========  =========
  Wood chips(3)......................      124.9      176.7      224.3      187.2      192.8
                                       =========  =========  =========  =========  =========
Average sales price:
  Lumber:(4)
     Redwood upper grades............  $   1,486  $   1,426  $   1,443  $   1,380  $   1,495
     Redwood common grades...........        582        579        575        542        496
     Douglas-fir upper grades........      1,275      1,205      1,203      1,154      1,301
     Douglas-fir common grades.......        353        473        455        439        392
  Logs(4)............................        415        392        394        450        396
  Wood chips(5)......................         76         77         76         79        107
Net sales:
  Lumber, net of discount............  $   134.7  $   161.5  $   218.3  $   202.8  $   181.4
  Logs...............................       10.6       13.7       17.3       22.2       15.9
  Wood chips.........................        9.5       13.7       17.0       14.8       20.7
  Cogeneration power.................        3.2        3.4        4.5        3.3        2.5
  Other..............................        3.0        3.0        4.3        1.7        1.4
                                       ---------  ---------  ---------  ---------  ---------
       Total net sales...............  $   161.0  $   195.3  $   261.4  $   244.8  $   221.9
                                       =========  =========  =========  =========  =========
Operating income.....................  $    30.4  $    57.9  $    74.6  $    66.3  $    64.6
                                       =========  =========  =========  =========  =========
Operating cash flow(6)...............  $    47.8  $    77.7  $   101.1  $    93.9  $    90.5
                                       =========  =========  =========  =========  =========
Income (loss) before income taxes....  $    (9.6) $    19.9  $    23.5  $    16.1  $    13.0
                                       =========  =========  =========  =========  =========
Net income (loss)(7).................  $   (34.4) $    11.8  $    15.6  $     9.9  $     6.6
                                       =========  =========  =========  =========  =========
</TABLE>
- ---------------

(1) Lumber shipments are expressed in millions of board feet.

(2) Log shipments are expressed in millions of feet, net Scribner scale.

(3) Wood chip shipments are expressed in thousands of bone dry units of 2,400
    pounds.

(4) Dollars per thousand board feet.

(5) Dollars per bone dry unit.

(6) Operating income before depletion and depreciation, also referred to as
    "EBITDA."

(7) The net loss for the nine months ended September 30, 1998 includes an
    extraordinary loss of $28.5 million for the early extinguishment of debt.

                                     II-15
<PAGE>
  RECENT OPERATING RESULTS

     Pacific Lumber's revenues declined from $195.3 million for the nine months
ended September 30, 1997 to $161.0 million for the comparable period of 1998
primarily due to lower shipments of lumber, logs and wood chips. The decline in
shipments which occurred during the first six months of 1998 was principally due
to well-above-normal rainfall which reduced demand for Pacific Lumber's products
and severely limited the availability of rail transportation. The increased
rainfall, combined with additional restrictions on Pacific Lumber's wet weather
operations due to a stipulation entered into with the CDF on December 30, 1997
and the applicability of logging restrictions during the nesting seasons for
both the northern spotted owl and the marbled murrelet, also impeded Pacific
Lumber's ability to transport logs to its mills and hindered logging operations,
thereby reducing the volume of logs available for the production of lumber
products. Revenues for the three months ended September 30, 1998 were primarily
affected by a reduction in the volume of logs harvested and converted into
lumber products. Pacific Lumber's reduced harvest level during the third quarter
of 1998 was due in substantial part to the absence of a sufficient number of
available THPs to enable it to conduct its operations at levels consistent with
those in the comparable period of 1997. The diminished supply of available THPs
was attributable to a reduced volume of approved THPs during the third quarter
of 1998 as well as regulatory and judicial restrictions imposed upon harvesting
activities in areas covered by previously approved THPs. See "Business of the
Company--Regulatory and Environmental Matters" and "--Legal
Proceedings--Timber Harvesting Litigation" in the accompanying Prospectus.
These difficulties in harvesting and transporting logs affected the types of
logs available for the mills and Pacific Lumber's ability to produce a desirable
mix of lumber products which in turn adversely affected sales.

     The reduced number of approved THPs was, and continues to be, attributable
to several factors, including a significantly reduced level of THPs submitted by
Pacific Lumber to the CDF during the first nine months of 1998 due to (a) the
extensive amount of time devoted by Pacific Lumber's foresters, wildlife and
fisheries biologists and other personnel to (i) amending a significant number of
previously submitted THPs to incorporate various new requirements which Pacific
Lumber agreed to as part of the Pre-Permit Agreement, (ii) preparing the
Combined Plan and all the related data (see "Business of the
Company--Regulatory and Environmental Matters--Overview" in the accompanying
Prospectus), (iii) responding to comments received by the Company from various
federal and state governmental agencies with respect to its filed THPs in light
of the new and more stringent requirements that Pacific Lumber agreed to observe
pursuant to the Pre-Permit Agreement and (iv) assisting the Company with newly
filed litigation involving certain of the Company's approved THPs (see
"Business of the Company--Legal Proceedings--Timber Harvesting Litigation" in
the accompanying Prospectus) and (b) implementation of a provision contained in
the Pre-Permit Agreement which requires, for the first time, a licensed
geologist to review virtually all of Pacific Lumber's THPs prior to submission
to the CDF. Pacific Lumber has also experienced an unexpected significantly
slower rate of review and approval with respect to its filed THPs due, in large
part, to the issues that have emerged in applying the requirements embodied in
the Pre-Permit Agreement to Pacific Lumber's THPs, certain of which requirements
impose new forestry practices that apply solely to Pacific Lumber's operations.
As a result of the factors discussed above, Pacific Lumber had a severely
diminished inventory of approved THPs at December 1, 1998 which is limiting
Pacific Lumber's ability to conduct harvesting operations. Harvesting levels
during the fourth quarter of 1998 have been significantly below that of the
fourth quarter of 1997 which will in turn have an adverse impact on lumber
production and shipments.

     Pacific Lumber has released a draft of the Combined Plan for public review
and comment and believes that it has completed most of its work in connection
with preparation of the Combined Plan; however, additional work will be required
as a result of the public review and comment process for the Combined Plan and
as a result of the California Headwaters Bill. Pacific Lumber has also retained
several geologists, and believes it has made progress with the various state and
federal government agencies in resolving issues regarding the application of the
requirements of the Pre-Permit Agreement to Pacific Lumber's filed THPs.
Accordingly, Pacific Lumber believes that it will be able to increase its rate
of THP submissions during the first half of 1999. In addition, if the Combined
Plan and the Permits are approved, Pacific Lumber expects

                                     II-16
<PAGE>
to experience a more streamlined THP process, which should result in an
increased volume of approved THPs. However, there can be no assurance that
Pacific Lumber will not continue to experience difficulties in submitting and
receiving approvals of its THPs similar to those difficulties it has been
experiencing.

     Pacific Lumber expects that its cash flow from operations, together with
other available sources of funds, will be sufficient to fund its working
capital, capital expenditures and required debt service obligations for the next
year. Based upon the Company's financial results through the date of this
Prospectus, the Company does not expect to have sufficient cash on hand from the
sale of logs to pay the interest due on the Timber Notes on the January 20, 1999
payment date. In such event, a capital contribution will be made by Pacific
Lumber or an indirect parent of the Company to fund such interest shortfall. The
Company is required to pay principal on a Note Payment Date only to the extent
of available funds in the Payment Account after the payment of interest. Thus,
if a capital contribution is made only to the extent of any interest shortfall,
no principal payment will be due on the January 20, 1999 payment date. No
determination has been made as to whether a capital contribution will be made
with respect to the payment of any principal on the Timber Notes on the January
20, 1999 payment date or any future shortfalls with respect to interest or
principal. See "Risk Factors -- Sources of Payment on the Timber Notes." In
addition, cash flows from operations may be adversely affected if Pacific Lumber
continues to experience difficulties in the THP submission and approval process,
additional judicial restrictions are imposed on Pacific Lumber's harvesting
activities, inclement weather conditions hamper harvesting operations or the
final Combined Plan is not approved or is not acceptable to Pacific Lumber. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Financial Condition and Investing and Financing Activities."

  NINE MONTHS ENDED SEPTEMBER 30, 1998 COMPARED TO NINE MONTHS ENDED SEPTEMBER
30, 1997

     NET SALES.  Net sales for the first nine months of 1998 decreased from the
comparable prior year period due primarily to lower shipments of lumber, logs,
and chips and to lower average realized prices for common grade Douglas-fir
lumber. This impact was partially offset by higher average realized prices for
upper grade redwood lumber. The decrease in volumes was due to the factors
described above.

     OPERATING INCOME AND INCOME (LOSS) BEFORE INCOME TAXES.  Operating income
and income (loss) before income taxes for the nine months ended September 30,
1998 decreased from the comparable prior year period, principally due to the
decrease in net sales discussed above. This impact was partially offset by a
decrease in logging costs and depletion expense as a result of the decline in
volumes discussed above. Pacific Lumber had income before income taxes of $19.9
million for the nine months ended September 30, 1997 as compared to a loss
before income taxes of $9.6 million for the nine months ended September 30, 1998
primarily as a result of the decrease in operating income discussed above and as
a result of the increase in interest expense due to the increase in debt from
the Timber Notes.

  THREE YEARS ENDED DECEMBER 31, 1997

     NET SALES.  Net sales for 1997 increased from 1996 principally due to
higher average realized prices for most categories of redwood and Douglas-fir
lumber and to a lesser extent due to an increase in shipments for redwood and
Douglas-fir lumber.

     Net sales for 1996 increased compared to 1995 principally due to higher
lumber shipments in all categories and higher average realized prices for common
grade lumber. Partially offsetting these improvements were lower average
realized prices for upper grade redwood lumber and wood chips. Shipments of
fencing and other value-added common lumber products from Pacific Lumber's new
remanufacturing facility were a contributing factor in the improved redwood
common lumber realizations.

     OPERATING INCOME.  Operating income increased in 1997 principally due to
the increase in net sales discussed above. Operating income, after excluding
from 1995 the benefit from a $1.5 million insurance settlement, increased in
1996 due to the increase in net sales discussed above. Increases in costs of
goods sold reflect both the impact of additional manufacturing costs
attributable to the increased shipments of manufactured lumber products, higher
shipments of lower margin lumber and the increasing cost of regulatory
compliance for Pacific Lumber's timber harvesting operations. Operating income
also improved

                                     II-17
<PAGE>
as a result of lower selling, general and administrative expenses which declined
over the three year period primarily due to lower legal fees. The decrease in
depletion and depreciation expense in 1997 from 1996 was due to a higher
proportion of young growth logs harvested which are depleted at a lower value.
The increase in depletion and depreciation expense in 1996 from 1995 was related
to the increase in the volume of lumber shipments discussed above.

     INCOME BEFORE INCOME TAXES.  Income before income taxes for 1997 increased
over 1996, principally due to the increase in operating income discussed above.
Income before income taxes for 1996 increased from 1995, primarily as a result
of the increase in operating income as discussed above and lower interest
expense.

     PROVISION IN LIEU OF INCOME TAXES.  The provision in lieu of income taxes
for 1996 includes a credit relating to reserves Pacific Lumber no longer
believes are necessary.

FINANCIAL CONDITION AND INVESTING AND FINANCING ACTIVITIES

     Prior to the Closing Date, a significant portion of Pacific Lumber's
consolidated assets were owned by Scotia Pacific. Moreover, Scotia Pacific
provided a substantial portion of Pacific Lumber's log requirements. Pacific
Lumber harvested and purchased logs from Scotia Pacific's timberlands at prices
established pursuant to the Original Master Purchase Agreement. The holders of
the Original Timber Notes had priority over the claims of creditors of Pacific
Lumber with respect to the assets and cash flow of Scotia Pacific.

     Effective as of the Closing Date, the portion of Pacific Lumber's
consolidated assets owned by the Company are larger than the portion owned by
Scotia Pacific prior to the Closing Date. As with the Original Master Purchase
Agreement, Pacific Lumber harvests and purchases logs from the Company Timber at
prices established pursuant to the New Master Purchase Agreement. Holders of the
Timber Notes have priority over the claims of creditors of Pacific Lumber with
respect to the assets and cash flow of the Company. Under the terms of the
Indenture, the Company does not have available cash for distribution to Pacific
Lumber unless its cash flow from operations exceeds the amounts required by the
Indenture to be (a) transferred to the Expense Reserve for use in the payment of
operating expenses and capital expenditures, (b) utilized for the payment of
Trustee, Collateral Agent and Liquidity Expenses and to make any required
payments of interest and repayments of funds borrowed under the Line of Credit
Agreement and (c) to make required deposits into the Payment Account for use on
the next Note Payment Date for the payment of interest, principal and Premium,
if any, on the Timber Notes. Once appropriate provision is made for such
payments, transfers and deposits, the Indenture does not limit monthly
distributions of available cash from the Company to Pacific Lumber, and
substantially all of the Company's available cash is periodically distributed to
Pacific Lumber. In the event the Company's cash flows are not sufficient to
generate distributable funds to Pacific Lumber, Pacific Lumber's ability to
service its indebtedness would be materially impaired. Similar provisions in the
Original Indenture also permitted Scotia Pacific to make monthly distributions
of available cash after meeting its requirements for debt service and operating
and capital expenditures. Scotia Pacific paid $60.8 million, $76.9 million and
$59.0 million of dividends to Pacific Lumber during the years ended December 31,
1997, 1996 and 1995, respectively, and $532.8 million during the nine months
ended September 30, 1998. Dividends for the 1998 period included a $526.1
million dividend paid with proceeds from the Timber Notes.

     During the nine months ended September 30, 1998 and the years ended
December 31, 1997, 1996 and 1995, Pacific Lumber's operating income before
depletion and depreciation ("operating cash flow") amounted to $47.8 million,
$101.1 million, $93.9 million and $90.5 million, respectively, which exceeded
interest incurred on all of its indebtedness in those periods by $4.8 million,
$47.5 million, $39.5 million and $35.0 million, respectively.

     The indentures governing the Timber Notes and Pacific Lumber's Credit
Agreement (as defined below) contain various covenants which, among other
things, limit the ability to incur additional indebtedness and liens, to engage
in transactions with affiliates, to pay dividends and to make investments.
Pacific Lumber paid an aggregate of $23.0 million, $20.5 million and $22.0
million of dividends in 1997, 1996 and

                                     II-18
<PAGE>
1995, respectively. Dividends of $270.0 million were paid during the nine months
ended September 30, 1998, $263.0 million of which was paid with proceeds from
the Timber Notes.

     On December 18, 1998, Pacific Lumber entered into an amended and restated
three-year credit facility (the "Credit Agreement") with the bank that
provided the prior credit facility. The Credit Agreement allows for borrowings
of up to $60 million, all of which may be used for revolving borrowings, $20
million of which may be used for standby letters of credit and $30 million of
which may be used for timberland acquisitions. Borrowings are secured by all of
Pacific Lumber's domestic accounts receivable and inventory. Borrowings for
timberland acquisitions are also secured by the acquired timberlands and,
commencing in April 2001, are to be repaid annually from 50% of Pacific Lumber's
excess cash flow (as defined). The remaining excess cash flow is available for
dividends. Upon maturity of the facility, all borrowings used for timberland
acquisitions will convert to a term loan repayable over four years. As of
December 18, 1998, Pacific Lumber had borrowings outstanding of $2.0 million and
letters of credit of $14.4 million; $27.1 million of borrowings was available
under the Credit Agreement, all of which was available for revolving borrowings,
$5.6 million of which was available for letters of credit and all of which was
available for timberland acquisitions.

     Recent capital expenditures were made to improve production efficiency,
reduce operating costs and acquire additional timberlands. Pacific Lumber's
capital expenditures were $22.2 million, $14.6 million and $9.7 million for the
years ended December 31, 1997, 1996 and 1995, respectively, and $10.0 million
for the nine months ended September 30, 1998. Capital expenditures, excluding
expenditures for timberlands, are estimated to be between $10.0 million and
$20.0 million per year for the 1998--2000 period. Pacific Lumber expects to
purchase additional timberlands from time to time as will enable it to maintain
recent harvest levels. However, there can be no assurance that Pacific Lumber
would be able to do so, and any timberland acquisitions would be limited by
Pacific Lumber's financial resources and the availability of acceptable
properties.

     As of September 30, 1998, Pacific Lumber had consolidated working capital
of $44.9 million and long-term debt of $ 859.5 million (net of current
maturities) as compared to $56.4 million and $545.6 million, respectively, at
December 31, 1997. The increase in long-term debt was primarily due to the
issuance of the Timber Notes, offset by the payment of the Original Timber Notes
and the redemption of the Pacific Lumber Notes. In addition to principal
payments, proceeds from the issuance of the Timber Notes were used to pay
redemption premiums and financing costs, and provided $25.0 million for
timberland acquisitions. Pacific Lumber expects that its cash flow from
operations, together with other available sources of funds, will be sufficient
to fund its working capital, capital expenditures and required debt service
obligations for the next year. Based upon the Company's financial results
through the date of this Prospectus, the Company does not expect to have
sufficient cash on hand from the sale of logs to pay the interest due on the
Timber Notes on the January 20, 1999 payment date. In such event, a capital
contribution will be made by Pacific Lumber or an indirect parent of the Company
to fund such interest shortfall. The Company is required to pay principal on a
Note Payment Date only to the extent of available funds in the Payment Account
after the payment of interest. Thus, if a capital contribution is made only to
the extent of any interest shortfall, no principal payment will be due on the
January 20, 1999 payment date. No determination has been made as to whether a
capital contribution will be made with respect to the payment of any principal
on the Timber Notes on the January 20, 1999 payment date or any future
shortfalls with respect to interest or principal. See "Risk Factors -- Sources
of Payment on the Timber Notes." In addition, cash flows from operations may be
adversely affected if Pacific Lumber continues to experience difficulties in the
THP submission and approval process, additional judicial restrictions are
imposed on Pacific Lumber's harvesting activities, inclement weather conditions
hamper harvesting operations or the final Combined Plan is not approved or is
not acceptable to Pacific Lumber. See "--Results of Operations--Recent
Operating Results" regarding the recent decline in operating cash flow and
"Business of the Company--Legal Proceedings" for a description of certain of
the timber harvest litigation related to the Company, including a recent lawsuit
which could potentially result in severe restrictions on its ability to harvest
timber for up to several months. See "Risk Factors--Regulatory and
Environmental Factors" and "Business of the Company--Regulatory and
Environmental Matters" in the accompanying Prospectus.

                                     II-19
<PAGE>
With respect to its long-term liquidity, Pacific Lumber believes that its
existing cash and cash equivalents, together with its ability to generate
sufficient cash from operations and to obtain both short and long-term
financing, should provide sufficient funds to meet its long-term working
capital, capital expenditure requirements and required debt service obligations.
However, due to its highly leveraged condition, Pacific Lumber is more sensitive
than less leveraged companies to factors affecting its operations, including
governmental regulation affecting timber harvesting practices (see "--Trends"
below), increased competition from other lumber producers or alternative
building products and general economic conditions.

TRENDS

     Pacific Lumber's operations are subject to a variety of California and
federal laws and regulations dealing with timber harvesting, threatened and
endangered species and habitat for such species, and air and water quality.
Moreover, these laws and regulations are modified from time to time and are
subject to judicial and administrative interpretation. Compliance with such
laws, regulations and judicial and administrative interpretations, together with
the cost of litigation incurred in connection with certain timber harvesting
operations of Pacific Lumber, have increased the cost of logging operations.
There can be no assurance that certain pending regulatory and environmental
matters or future governmental regulations, legislation or judicial or
administrative decisions, or adverse weather conditions would not have a
material adverse effect on Pacific Lumber's financial position, results of
operations or liquidity. In connection with the EPIC LAWSUIT, a preliminary
injunction remains in effect covering three of Pacific Lumber's THPs pending the
Court's review of certain evidence and review of additional briefs requested by
and filed with the Court on November 9, 1998. Pacific Lumber is uncertain what
impact this matter will have upon its operations and financial results, but were
the Court to reaffirm the preliminary injunction after review of the evidence
and the additional briefs, it is possible that other approved timber harvesting
activities on Pacific Lumber's timberlands could be severely restricted (and
revenues potentially significantly adversely affected) until such time as
certain intra-agency wildlife consultation requirements are satisfied. Pacific
Lumber is vigorously defending this matter and the Company and Pacific Lumber
are devoting resources toward facilitating completion of the consultation
requirements as soon as practicable. See "Risk Factors--Regulatory and
Environment Factors" and "--Headwaters Agreement"; "Business of the
Company--Regulatory and Environmental Matters" and "--Headwaters Agreement"
and "--Legal Proceedings--Timber Harvesting Litigation" in the Prospectus,
"--Results of Operations--Recent Operating Results" and Note 9 to Pacific
Lumber's Consolidated Financial Statements for further information regarding
regulatory and legal proceedings affecting Pacific Lumber's operations.

YEAR 2000

     Pacific Lumber utilizes software and related technologies throughout its
business that will be affected by the date change to the year 2000. There may
also be technology embedded within certain equipment owned or used by Pacific
Lumber that is susceptible to the year 2000 date change as well. Year 2000
progress and readiness has been a subject of Pacific Lumber's normal, recurring
internal audit function.

     Pacific Lumber has established a team to address the potential impacts of
the year 2000 on each of its critical business functions. The team has
substantially completed its assessment of Pacific Lumber's critical information
technology and embedded technology, including the GIS and equipment and systems
used in operating its sawmills and cogeneration plant, and is now in the process
of making the required modifications for these systems to be year 2000
compliant. The modification costs and the costs associated with new systems are
expected to be immaterial, costing less than $100,000. The required
modifications are expected to be completed by mid-year 1999 and in most cases
testing of the modifications will also be completed by such time. Systems
modification costs are being expensed as incurred. Costs associated with new
systems are being capitalized and will be amortized over the life of the
product.

     In addition to addressing Pacific Lumber's internal systems, the team is in
the process of identifying key vendors that could be impacted by year 2000
issues, and surveys are being conducted regarding their compliance efforts.
Management expects to evaluate the responses to the surveys over the next
several

                                     II-20
<PAGE>
months and will make direct contact with parties which are deemed to be
critical. These inquiries are being made by Pacific Lumber's own staff, and the
costs associated with this program are expected to be minimal.

     While Pacific Lumber believes that its program is sufficient to identify
the critical issues and associated costs necessary to address possible year 2000
problems in a timely manner, there can be no assurance that the program, or
underlying steps implemented, will be successful in resolving all such issues
prior to the year 2000. If the steps taken by Pacific Lumber (or critical third
parties) are not made in a timely manner, or are not successful in identifying
all significant year 2000 issues, business interruptions or delays could occur.
However, based on the information Pacific Lumber has gathered to date and its
expectations of its ability to remedy problems encountered, Pacific Lumber
believes that it will not experience significant business interruptions that
would have a material impact on its results or financial condition. The most
reasonably likely worst case scenario which Pacific Lumber could experience
would be an interruption in the power supply from the cogeneration plant or
problems with certain of the Company's sawmill equipment, field equipment,
personal computers, financial software or GIS software. Pacific Lumber believes
that any such problems could be easily remedied within a few days and that
contingency plans used in the past for dealing with problems with its
cogeneration plant, equipment and software are adequate to address the types of
problems which could be encountered in such a scenario. These plans include
using its available alternative power supply, purchases of replacement
equipment, use of third parties for processing GIS information and working with
vendors to make any needed software modifications.

RECENT ACCOUNTING PRACTICES PRONOUNCEMENTS

     During June 1997, two new accounting standards were issued that will affect
future financial reporting. Statement of Financial Accounting Standards No. 130,
"Reporting Comprehensive Income" ("SFAS No. 130"), requires the presentation
of an additional income measure (termed "comprehensive income"), which adjusts
traditional net income for certain items that previously were only reflected as
direct charges to equity, (such as minimum pension liabilities). Pacific Lumber
adopted SFAS No. 130 in the first quarter ended March 31, 1998. For the nine
months ended September 30, 1998 and 1997, there is not a significant difference
between "traditional" net income and comprehensive net income as the amount of
the adjustments required to arrive at comprehensive net income is not
significant. Statement of Financial Accounting Standards No. 131, "Disclosures
About Segments of an Enterprise and Related Information" ("SFAS No. 131"),
requires that segment reporting for public reporting purposes be conformed to
the segment reporting used by management for internal purposes. SFAS No. 131
must be adopted in Pacific Lumber's year-end 1998 reporting and also adds a
requirement for the presentation of certain segment data on a quarterly basis
starting in 1999. Early adoption is acceptable but not required. Management is
evaluating the impact of this standard on Pacific Lumber's future financial
reporting.

                                     II-21

<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholder of
The Pacific Lumber Company:

     We have audited the accompanying consolidated balance sheets of The Pacific
Lumber Company (a Delaware corporation) and subsidiaries as of December 31, 1997
and 1996, and the related consolidated statements of operations and cash flows
for each of the three years in the period ended December 31, 1997. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of The Pacific
Lumber Company and subsidiaries as of December 31, 1997 and 1996, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1997, in conformity with generally accepted
accounting principles.

                                                         ARTHUR ANDERSEN LLP

San Francisco, California
January 30, 1998 (Except for the matter discussed in the fourth paragraph of
Note 9 as to which the date
is February 27, 1998 and the matter discussed in Note 11 to which the date is
November 9, 1998.)

                                     II-F-1
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                 (IN THOUSANDS OF DOLLARS EXCEPT SHARE AMOUNTS)
                                              DECEMBER 31,
                                       --------------------------
                                           1997          1996
                                       ------------  ------------
               ASSETS
Current assets:
  Cash and cash equivalents..........  $     31,768  $     26,027
  Receivables:
     Trade...........................        19,216        18,080
     Other...........................         2,123         2,514
  Inventories........................        56,079        65,690
  Prepaid expenses and other current
     assets..........................        12,898         5,329
                                       ------------  ------------
       Total current assets..........       122,084       117,640
Timber and timberlands, net of
  accumulated depletion of $236,824
  and $221,063, respectively.........       321,206       324,986
Property, plant and equipment, net of
  accumulated depreciation of
  $82,070 and $73,772,
  respectively.......................        96,292        95,515
Deferred financing costs, net........        17,912        20,003
Deferred income taxes................        27,018        34,639
Restricted cash......................        28,434        29,967
Other assets.........................         4,186         6,424
                                       ------------  ------------
                                       $    617,132  $    629,174
                                       ============  ============

LIABILITIES AND STOCKHOLDER'S DEFICIT
Current liabilities:
  Accounts payable...................  $      3,538  $      3,765
  Accrued compensation and related
     benefits........................        12,365         9,673
  Accrued interest...................        19,650        20,211
  Deferred income taxes..............         9,671        10,173
  Other accrued liabilities..........         1,042         2,325
  Long-term debt, current
     maturities......................        19,429        16,258
                                       ------------  ------------
       Total current liabilities.....        65,695        62,405
Long-term debt, less current
  maturities.........................       545,571       555,596
Other noncurrent liabilities.........        27,991        25,887
                                       ------------  ------------
       Total liabilities.............       639,257       643,888
                                       ------------  ------------
Contingencies
Stockholder's deficit:
  Common stock, $.01 par value, 100
     shares authorized and issued....            --            --
  Additional capital.................       157,520       157,520
  Accumulated deficit................      (179,645)     (172,234)
                                       ------------  ------------
       Total stockholder's deficit...       (22,125)      (14,714)
                                       ------------  ------------
                                       $    617,132  $    629,174
                                       ============  ============

   The accompanying notes are an integral part of these financial statements.

                                     II-F-2
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF OPERATIONS
                           (IN THOUSANDS OF DOLLARS)

                                            YEARS ENDED DECEMBER 31,
                                       ----------------------------------
                                          1997        1996        1995
                                       ----------  ----------  ----------
Net sales:
  Lumber and logs....................  $  235,588  $  225,017  $  197,320
  Other..............................      25,789      19,832      24,619
                                       ----------  ----------  ----------
                                          261,377     244,849     221,939
                                       ----------  ----------  ----------
Operating expenses:
  Cost of goods sold.................     147,372     136,335     116,445
  Selling, general and administrative
     expenses........................      12,915      14,570      14,992
  Depletion and depreciation.........      26,525      27,644      25,927
                                       ----------  ----------  ----------
                                          186,812     178,549     157,364
                                       ----------  ----------  ----------
Operating income.....................      74,565      66,300      64,575
Other income (expense):
  Investment, interest and other
     income..........................       2,516       4,209       3,928
  Interest expense...................     (53,613)    (54,456)    (55,462)
                                       ----------  ----------  ----------
Income before income taxes...........      23,468      16,053      13,041
Provision in lieu of income taxes....      (7,879)     (6,107)     (6,480)
                                       ----------  ----------  ----------
Net income...........................  $   15,589  $    9,946  $    6,561
                                       ==========  ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                     II-F-3
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                           (IN THOUSANDS OF DOLLARS)

                                            YEARS ENDED DECEMBER 31,
                                       ----------------------------------
                                          1997        1996        1995
                                       ----------  ----------  ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income.........................  $   15,589  $    9,946  $    6,561
  Adjustments to reconcile net income
     to net cash provided
     by operating activities:
     Depletion and depreciation......      26,525      27,644      25,927
     Amortization of deferred
       financing costs...............       2,091       2,394       2,269
     Net loss on asset
       dispositions..................          67           6         419
     Increase (decrease) in cash
       resulting from changes in:
       Receivables...................        (740)        803       5,913
       Inventories, net of
          depletion..................       8,039       7,304      (7,301)
       Prepaid expenses and other
          current assets.............      (5,331)        682      (3,273)
       Accounts payable..............        (548)       (164)        589
       Accrued interest..............        (561)       (455)       (443)
       Accrued and deferred income
          taxes......................       7,425       7,135       7,572
       Other liabilities.............       3,513      (8,046)      7,406
     Other...........................          --         (12)        423
                                       ----------  ----------  ----------
       Net cash provided by operating
          activities.................      56,069      47,237      46,062
                                       ----------  ----------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Net proceeds from sale of assets...         226         115          13
  Capital expenditures...............     (12,788)    (14,552)     (9,140)
                                       ----------  ----------  ----------
       Net cash used for investing
          activities.................     (12,562)    (14,437)     (9,127)
                                       ----------  ----------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Dividends paid.....................     (23,000)    (20,500)    (22,000)
  Redemptions, repurchase of and
     principal payments on
     long-term debt..................     (16,299)    (14,153)    (13,670)
  Incurrence of financing costs......          --          --        (150)
  Decrease in restricted cash........       1,533       1,400       1,035
                                       ----------  ----------  ----------
       Net cash used for financing
          activities.................     (37,766)    (33,253)    (34,785)
                                       ----------  ----------  ----------
NET INCREASE (DECREASE) IN CASH AND
  CASH EQUIVALENTS...................       5,741        (453)      2,150
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF YEAR..................      26,027      26,480      24,330
                                       ----------  ----------  ----------
CASH AND CASH EQUIVALENTS AT END OF
  YEAR...............................  $   31,768  $   26,027  $   26,480
                                       ==========  ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                     II-F-4
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  BASIS OF PRESENTATION

     The consolidated financial statements include the accounts of The Pacific
Lumber Company and its wholly owned subsidiaries, collectively referred to
herein as the "Company." The Company is an indirect wholly owned subsidiary of
MAXXAM Group Inc. ("MGI"). MGI is a wholly owned subsidiary of MAXXAM Group
Holdings Inc. ("MGHI") which is a wholly owned subsidiary of MAXXAM Inc.
("MAXXAM"). Pacific Lumber's principal wholly owned subsidiaries are Scotia
Pacific Holding Company ("Scotia Pacific") and Salmon Creek Corporation
("Salmon Creek"). Intercompany balances and transactions have been eliminated.
Certain reclassifications have been made to prior years' financial statements to
be consistent with the current year's presentation.

     The Company grows and harvests redwood and Douglas-fir timber, mills logs
into lumber and manufactures lumber into a variety of finished products.
Housing, construction and remodeling are the principal markets for the Company's
lumber products. Export sales approximate 6% of the Company's sales. A
significant portion of the Company's sales are made to third parties located
west of the Mississippi River.

  USE OF ESTIMATES AND ASSUMPTIONS

     The preparation of financial statements in accordance with generally
accepted accounting principles requires the use of estimates and assumptions
that affect (i) the reported amounts of assets and liabilities, (ii) the
disclosure of contingent assets and liabilities known to exist as of the date
the financial statements are published and (iii) the reported amount of revenues
and expenses recognized during each period presented. The Company reviews all
significant estimates affecting its consolidated financial statements on a
recurring basis and records the effect of any necessary adjustments prior to
their publication. Adjustments made with respect to the use of estimates often
relate to improved information not previously available. Uncertainties with
respect to such estimates and assumptions are inherent in the preparation of the
Company's consolidated financial statements; accordingly, it is possible that
the subsequent resolution of any one of the contingent matters described in Note
9 could differ materially from current estimates. The results of an adverse
resolution of such uncertainties could have a material effect on the Company's
consolidated financial position, results of operations or liquidity.

  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     CASH EQUIVALENTS

     Cash equivalents consist of highly liquid money market instruments with
original maturities of three months or less.

     MARKETABLE SECURITIES

     Marketable securities are carried at fair value. The cost of the securities
sold is determined using the first-in, first-out method. Included in investment,
interest and other income for the years ending 1997, 1996 and 1995 were net
realized gains of $40,000, $52,000 and $478,000, respectively.

     INVENTORIES

     Inventories are stated at the lower of cost or market value. Cost is
determined using the last-in, first-out ("LIFO") method.

     TIMBER AND TIMBERLANDS

     Timber and timberlands are stated at cost, net of accumulated depletion.
Depletion is computed utilizing the unit-of-production method based upon
estimates of timber values and quantities.

                                     II-F-5
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment, including capitalized interest, is stated at
cost, net of accumulated depreciation. Depreciation is computed utilizing the
straight-line method at rates based upon the estimated useful lives of the
various classes of assets.

     DEFERRED FINANCING COSTS

     Costs incurred to obtain financing are deferred and amortized over the
estimated term of the related borrowing.

     RESTRICTED CASH AND CONCENTRATIONS OF CREDIT RISK

     Restricted cash represents the amount deposited into an account (the
"Liquidity Account") held by the Trustee under the Indenture governing the
7.95% Timber Collateralized Notes due 2015 (the "Timber Notes") of Scotia
Pacific. See Note 4. The Liquidity Account is not available, except under
certain limited circumstances, for Scotia Pacific's working capital purposes;
however, it is available to pay the Rated Amortization (as defined in Note 4)
and interest on the Timber Notes if and to the extent that cash flows are
insufficient to make such payments. The required Liquidity Account balance will
generally decline as principal payments are made on the Timber Notes.
Investment, interest and other income for the years ended December 31, 1997,
1996 and 1995 includes interest of approximately $2,336,000, $2,457,000 and
$2,560,000, respectively, attributable to an investment rate agreement (at 7.95%
per annum) with the financial institution which holds the Liquidity Account.

     At December 31, 1997 and 1996, cash and cash equivalents include
$17,784,000 and $17,600,000, respectively, (the "Payment Account") which is
reserved for debt service payments on the Timber Notes (see Note 4). The Payment
Account and the Liquidity Account are each held by a different financial
institution. In the event of nonperformance by such financial institutions, the
Company's exposure to credit loss is represented by the amounts deposited plus
any unpaid accrued interest thereon. The Company mitigates its concentrations of
credit risk with respect to these restricted cash deposits by maintaining them
at high credit quality financial institutions and monitoring the credit ratings
of these institutions.

     FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts of cash equivalents and restricted cash approximate
fair value. Marketable securities are carried at fair value which is determined
based on quoted market prices. As of December 31, 1997 and 1996, the estimated
fair value of long-term debt, including current maturities, was $584,423,000 and
$579,102,000, respectively. The estimated fair value of long-term debt is
determined based on the quoted market prices for the Timber Notes and the
Company's 10 1/2% Senior Notes due 2003 (the "Senior Notes"), and on the
current rates offered for borrowings similar to the Company's other debt. Some
of the Company's publicly traded debt issues are thinly traded financial
instruments; accordingly, their market prices at any balance sheet date may not
be representative of the prices which would be derived from a more active
market.

                                     II-F-6
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2.  INVENTORIES

     Inventories consist of the following (in thousands):

                                           DECEMBER 31,
                                       --------------------
                                         1997       1996
                                       ---------  ---------
Lumber...............................  $  41,737  $  46,882
Logs.................................     14,342     18,808
                                       ---------  ---------
                                       $  56,079  $  65,690
                                       =========  =========

3.  PROPERTY, PLANT AND EQUIPMENT

     The major classes of property, plant and equipment are as follows (dollar
amounts in thousands):

                                                             DECEMBER 31,
                                          ESTIMATED     ----------------------
                                        USEFUL LIVES       1997        1996
                                        -------------   ----------  ----------
Machinery and equipment..............     5 -15 years   $  126,079  $  123,909
Buildings............................        33 years       36,217      34,285
Logging roads........................        15 years       16,066      11,093
                                                        ----------  ----------
                                                           178,362     169,287
Less: accumulated depreciation.......                      (82,070)    (73,772)
                                                        ----------  ----------
                                                        $   96,292  $   95,515
                                                        ==========  ==========

Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was
$9,191,000, $8,850,000 and $9,185,000, respectively.

4.  LONG-TERM DEBT

     Long-term debt consists of the following (in thousands):

                                            DECEMBER 31,
                                       ----------------------
                                          1997        1996
                                       ----------  ----------
7.95% Scotia Pacific Timber
  Collateralized Notes due through
  July 20, 2015......................  $  319,965  $  336,130
10 1/2% Pacific Lumber Senior Notes
  due March 1, 2003..................     235,000     235,000
Revolving Credit Agreement...........       9,445          --
Other................................         590         724
                                       ----------  ----------
                                          565,000     571,854
Less: current maturities.............     (19,429)    (16,258)
                                       ----------  ----------
                                       $  545,571  $  555,596
                                       ==========  ==========

     The indenture governing the Timber Notes (the "Timber Note Indenture")
prohibits Scotia Pacific from incurring any additional indebtedness for borrowed
money and generally limits the business activities of Scotia Pacific to the
ownership and operation of its timber and timberlands. The Timber Notes are
senior secured obligations of Scotia Pacific and are not obligations of, or
guaranteed by, the Company or any other person. The Timber Notes are secured by
a lien on (i) Scotia Pacific's timber and timberlands (representing $154,288,000
of the Company's consolidated balance at December 31, 1997), (ii) Scotia
Pacific's contract rights and certain other assets, (iii) the funds deposited in
the Payment Account and the Liquidity Account, and (iv) substantially all of
Scotia Pacific's other property and equipment.

                                     II-F-7
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The Timber Notes are structured to link, to the extent of available cash,
the deemed depletion of Scotia Pacific's timber (through the harvest and sale of
logs) to the required amortization of the Timber Notes. The required amount of
amortization due on any Timber Note payment date is determined by various
mathematical formulas set forth in the Timber Note Indenture. The minimum amount
of principal which Scotia Pacific must pay (on a cumulative basis) through any
Timber Note payment date in order to avoid an Event of Default (as defined) is
referred to as rated amortization ("Rated Amortization"). If all payments of
principal are made in accordance with Rated Amortization, the payment date on
which Scotia Pacific will pay the final installment of principal is July 20,
2015. The amount of principal which Scotia Pacific must pay through each Timber
Note payment date in order to avoid prepayment or deficiency premiums is
referred to as scheduled amortization ("Scheduled Amortization"). If all
payments of principal are made in accordance with Scheduled Amortization, the
payment date on which Scotia Pacific will pay the final installment of principal
is July 20, 2009.

     Principal and interest on the Timber Notes are payable semi-annually on
January 20 and July 20. On January 20, 1998, Scotia Pacific paid $10,773,000 of
principal on the Timber Notes. The Timber Notes are redeemable at the option of
Scotia Pacific, in whole but not in part, at any time. The redemption price of
the Timber Notes is equal to the sum of the principal amount, accrued interest
and a prepayment premium calculated based upon the yield of like-term Treasury
securities plus 50 basis points.

     Interest on the Senior Notes is payable semi-annually on March 1 and
September 1. The Senior Notes are redeemable at the option of the Company, in
whole or in part, on or after March 1, 1998, at a price of 103% of the principal
amount plus accrued interest. The redemption price is reduced annually until
March 1, 2000, after which time the Senior Notes are redeemable at par. The
Senior Notes are unsecured and are senior indebtedness of the Company; however,
they are effectively subordinated to the Timber Notes. The indenture governing
the Senior Notes contains various covenants which, among other things, limit the
Company's ability to incur additional indebtedness and liens, to engage in
transactions with affiliates, to make investments and to pay dividends.

     On October 9, 1997, the Company amended its revolving credit agreement with
a bank (the "Revolving Credit Agreement") to extend the date on which it
expires to May 31, 2000. Borrowings under the Revolving Credit Agreement are
secured by the Company's trade receivables and inventories, with interest
currently computed at the bank's reference rate plus 1 1/4% or the bank's
offshore rate plus 2 1/4%. The Revolving Credit Agreement provides for
borrowings of up to $60,000,000, of which $20,000,000 may be used for standby
letters of credit and $30,000,000 is restricted to timberland acquisitions.
Borrowings made pursuant to the portion of the credit facility restricted to
timberland acquisitions would also be secured by the purchased timberlands. As
of December 31, 1997, $35,484,000 of borrowings was available under the
Revolving Credit Agreement, of which $4,929,000 was available for letters of
credit and $20,554,000 was restricted to timberland acquisitions. $9,445,000 of
borrowings were outstanding as of December 31, 1997, and letters of credit
outstanding amounted to $15,071,000. The Revolving Credit Agreement contains
covenants substantially similar to those contained in the indenture governing
the Senior Notes.

     As of December 31, 1997, under the most restrictive covenants contained in
the indentures governing the Senior Notes, the Timber Notes and the Revolving
Credit Agreement, the Company could pay approximately $15,900,000 of dividends.

     Scheduled maturities of long-term debt outstanding at December 31, 1997,
using the Scheduled Amortization for the Timber Notes, are as follows: years
ending December 31, 1998--$19,429,000; 1999--$24,107,000; 2000--$26,426,000;
2001--$27,189,000; 2002--$27,213,000; thereafter--
$440,636,000.

                                     II-F-8
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5.  PROVISION IN LIEU OF INCOME TAXES

     Income taxes are determined using an asset and liability approach which
requires the recognition of deferred income tax assets and liabilities for the
expected future tax consequences of events that have been recognized in the
Company's financial statements or tax returns. Under this method, deferred
income tax assets and liabilities are determined based on the temporary
differences between the financial statement and tax bases of assets and
liabilities using enacted tax rates.

     The Company and its subsidiaries are members of MAXXAM's consolidated
return group for federal income tax purposes. The Company's tax allocation
agreement with MAXXAM (the "Tax Allocation Agreement") provides that the
Company, excluding its wholly owned subsidiaries ("Pacific Lumber"), is liable
to MAXXAM for the federal consolidated income tax liability of Pacific Lumber,
Scotia Pacific and certain other subsidiaries of Pacific Lumber (but excluding
Salmon Creek) (collectively, the "PL Subgroup") computed as if the PL Subgroup
was a separate affiliated group of corporations which was never connected with
MAXXAM. The Tax Allocation Agreement further provides that Salmon Creek is
liable to MAXXAM for its federal income tax liability computed as if Salmon
Creek was a separate corporation which was never affiliated with MAXXAM.

     The provision in lieu of income taxes on income before income taxes and
extraordinary item consists of the following (in thousands):

                                           YEAR ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
Current:
  Federal provision in lieu of income
     taxes...........................  $     369  $     189  $     239
  State and local....................        391         28         61
                                       ---------  ---------  ---------
                                             760        217        300
                                       ---------  ---------  ---------
Deferred:
  Federal provision in lieu of income
     taxes...........................      6,851      5,613      4,755
  State and local....................        268        277      1,425
                                       ---------  ---------  ---------
                                           7,119      5,890      6,180
                                       ---------  ---------  ---------
                                       $   7,879  $   6,107  $   6,480
                                       =========  =========  =========

     A reconciliation between the provision in lieu of income taxes and the
amount computed by applying the federal statutory income tax rate to income
before income taxes is as follows (in thousands):

                                           YEAR ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
Income before income taxes...........  $  23,468  $  16,053  $  13,041
                                       =========  =========  =========
Amount of federal income tax based
  upon the statutory rate............  $   8,213  $   5,619  $   4,564
Revision of prior years' tax
  estimates..........................     (1,134)      (981)       651
State and local taxes, net of federal
  tax effect.........................        428      1,080        966
Expenses for which no federal tax
  benefit is available...............        176        489         --
Other................................        196       (100)       299
                                       ---------  ---------  ---------
                                       $   7,879  $   6,107  $   6,480
                                       =========  =========  =========

     Revision of prior years' tax estimates as shown in the table above
primarily include amounts for the reversal of reserves which the Company no
longer believes are necessary. Generally, the reversal of reserves relates to
the expiration of the relevant statute of limitations with respect to certain
income tax

                                     II-F-9
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

returns or the resolution of specific income tax matters with the relevant tax
authorities. For the years ended December 31, 1996 and 1995, the reversal of
reserves which the Company believes are no longer necessary resulted in a credit
to the income tax provision of $883,000 and $127,000, respectively. There was no
reversal of reserves for the year ended December 31, 1997.

     The components of the Company's net deferred income tax assets
(liabilities) are as follows (in thousands):

                                            DECEMBER 31,
                                       ----------------------
                                          1997        1996
                                       ----------  ----------
Deferred income tax assets:
  Timber and timberlands.............  $   25,800  $   28,992
  Loss and credit carryforwards......      14,619      22,089
  Other liabilities and other........      12,407       8,468
  Valuation allowances...............      (2,795)     (1,884)
                                       ----------  ----------
     Total deferred income tax
       assets, net...................      50,031      57,665
                                       ----------  ----------
Deferred income tax liabilities:
  Inventories........................     (15,803)    (15,102)
  Property, plant and equipment......     (12,771)    (15,917)
  Other..............................      (4,110)     (2,180)
                                       ----------  ----------
     Total deferred income tax
       liabilities...................     (32,684)    (33,199)
                                       ----------  ----------
  Net deferred income tax assets.....  $   17,347  $   24,466
                                       ==========  ==========

     A principal component of the net deferred income tax assets listed above
relates to the excess of the tax basis over financial statement basis with
respect to timber and timberlands. The Company believes that it is more likely
than not that this net deferred income tax asset will be realized, based
primarily upon the estimated value of its timber and timberlands which is well
in excess of its tax basis. The valuation allowances listed above relate to loss
and credit carryforwards. The Company evaluated all appropriate factors to
determine the proper valuation allowances for loss and credit carryforwards.
These factors included any limitations concerning use of the carryforwards, the
year the carryforwards expire and the levels of taxable income necessary for
utilization. The Company has concluded that it will more likely than not
generate sufficient taxable income to realize the benefit attributable to the
loss and credit carryforwards for which valuation allowances were not provided.

     Included in the net deferred income tax assets listed above are $15,735,000
and $22,586,000 at December 31, 1997 and 1996, respectively, which are recorded
pursuant to the Tax Allocation Agreement with MAXXAM.

     The following table presents the Company's estimated tax attributes, for
federal income tax purposes, under the terms of the Tax Allocation Agreement at
December 31, 1997 (in thousands):

                                                     EXPIRING
                                                      THROUGH
                                                    -----------
Regular Tax Attribute Carryforwards:
  Net operating losses...............  $  31,589       2012
  Charitable contribution
     deduction.......................         99       2002
  Minimum tax credit.................        733    Indefinite
Alternative Minimum Tax Attribute
  Carryforwards:
  Net operating losses...............  $   1,929       2012

                                    II-F-10
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6.  EMPLOYEE BENEFIT PLANS

  RETIREMENT PLAN

     The Company has a defined benefit plan which covers all employees of the
Company. Under the plan, employees are eligible for benefits at age 65 or
earlier, if certain provisions are met. The benefits are determined under a
career average formula based on each year of service with the Company and the
employee's compensation for that year. The Company's funding policy is to
contribute annually an amount at least equal to the minimum cash contribution
required by The Employee Retirement Income Security Act of 1974, as amended.

     A summary of the components of net periodic pension cost is as follows (in
thousands):

                                          YEARS ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
Service cost--benefits earned during
  the year...........................  $   1,937  $   1,903  $   1,483
Interest cost on projected benefit
  obligation.........................      1,892      1,682      1,693
Actual gain on plan assets...........     (3,988)    (2,762)    (3,900)
Net amortization and deferral........      2,451      1,448      2,460
                                       ---------  ---------  ---------
Net periodic pension cost............  $   2,292  $   2,271  $   1,736
                                       =========  =========  =========

     The following table sets forth the funded status and amounts recognized in
the Consolidated Balance Sheet (in thousands):

                                            DECEMBER 31,
                                       ----------------------
                                          1997        1996
                                       ----------  ----------
Actuarial present value of
  accumulated plan benefits:
  Vested benefit obligation..........  $   22,181  $   18,506
  Non-vested benefit obligation......       2,176       1,371
                                       ----------  ----------
     Total accumulated benefit
       obligation....................  $   24,357  $   19,877
                                       ==========  ==========
Projected benefit obligation.........  $   28,940  $   23,582
Plan assets at fair value, primarily
  equity and debt securities.........     (25,872)    (21,800)
                                       ----------  ----------
Projected benefit obligation in
  excess of plan assets..............       3,068       1,782
Unrecognized net transition asset....          12          18
Unrecognized net gain................       4,226       2,855
Unrecognized prior service cost......        (950)        (39)
                                       ----------  ----------
     Accrued pension liability.......  $    6,356  $    4,616
                                       ==========  ==========

     The assumptions used in accounting for the defined benefit plan were as
follows (in thousands):

                                         1997       1996       1995
                                       ---------     ---     ---------
Rate of increase in compensation
  levels.............................        5.0%       5.0%       5.0%
Discount rate........................       7.25%       7.5%      7.25%
Expected long-term rate of return on
  assets.............................        8.0%       8.0%       8.0%

  POSTRETIREMENT MEDICAL BENEFITS

     The Company has an unfunded benefit plan for certain postretirement medical
benefits which covers substantially all employees of the Company. Participants
of the plan are eligible for certain health care benefits upon termination of
employment and retirement and commencement of pension benefits. Participants
make contributions for a portion of the cost of their health care benefits. The
expected costs of

                                    II-F-11
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

postretirement medical benefits are accrued over the period the employees
provide services to the date of their full eligibility for such benefits.

     A summary of the components of net periodic postretirement medical benefit
cost is as follows (in thousands):

                                           YEAR ENDED DECEMBER 31,
                                       -------------------------------
                                         1997       1996       1995
                                       ---------  ---------  ---------
Service cost--medical benefits earned
  during the year....................  $     287  $     332  $     228
Interest cost on accumulated
  postretirement medical benefit
  obligation.........................        362        415        317
Net amortization and deferral........        (42)        --        (53)
                                       ---------  ---------  ---------
Net periodic postretirement medical
  benefit cost.......................  $     607  $     747  $     492
                                       =========  =========  =========

     The postretirement medical benefit liability recognized in the Company's
Consolidated Balance Sheet is as follows (in thousands):

                                           DECEMBER 31,
                                       --------------------
                                         1997       1996
                                       ---------  ---------
Retirees.............................  $     710  $   1,182
Actives eligible for benefits........        893        905
Actives not eligible for benefits....      3,434      3,818
                                       ---------  ---------
  Accumulated postretirement medical
     benefit obligation..............      5,037      5,905
Unrecognized net gain (loss).........      1,003        (86)
                                       ---------  ---------
  Postretirement medical benefit
     liability.......................  $   6,040  $   5,819
                                       =========  =========

     The annual assumed rate of increase in the per capita cost of covered
benefits (i.e., health care cost trend rate) is 10.0% for 1998 and is assumed to
decrease gradually to 5.5% in 2009 and remain at that level thereafter. Each one
percentage point increase in the assumed health care cost trend rate would
increase the accumulated postretirement medical benefit obligation as of
December 31, 1997 by approximately $655,000 and the aggregate of the service and
interest cost components of net periodic postretirement medical benefit cost by
approximately $112,000.

     The discount rates used in determining the accumulated postretirement
medical benefit obligation were 7.25% and 7.5% at December 31, 1997 and 1996,
respectively.

  EMPLOYEE SAVINGS PLAN

     The Company's employees are eligible to participate in a defined
contribution savings plan sponsored by MAXXAM. This plan is designed to enhance
the existing retirement programs of participating employees. Employees may elect
to defer up to 16% of their base compensation to the plan. For those
participants who have elected to defer a portion of their compensation to the
plan, the Company's contributions consist of matching contributions of up to 4%
of the base compensation of participants. The cost to the Company of this plan
was $1,516,000, $1,388,000 and $1,281,000 for the years ended December 31, 1997,
1996 and 1995, respectively.

  WORKERS' COMPENSATION BENEFITS

     The Company is self-insured for workers' compensation benefits. Included in
accrued compensation and related benefits and other noncurrent liabilities are
accruals for workers' compensation claims amounting to $10,800,000 and
$8,000,000 at December 31, 1997 and 1996, respectively. Workers' compensation
expenses amounted to $4,381,000, $2,409,000 and $3,302,000 for the years ended
December 31, 1997, 1996 and 1995, respectively.

                                    II-F-12
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7.  RELATED PARTY TRANSACTIONS

     MAXXAM provides the Company with personnel, insurance, legal, accounting,
financial, and certain other services. MAXXAM is compensated by the Company
through the payment of a fee representing the reimbursement of actual
out-of-pocket expenses incurred by MAXXAM, including, but not limited to, labor
costs of personnel of MAXXAM rendering services to the Company. Charges by
MAXXAM for such services were $1,358,000, $1,664,000 and $1,694,000, for the
years ended December 31, 1997, 1996, and 1995, respectively. The Company
believes that the services being rendered are on terms not less favorable to the
Company than those which would be obtainable from unaffiliated third parties.

     An agreement with Britt Lumber Co., Inc., an indirect wholly owned
subsidiary of MGI ("Britt"), governs, among other things, the sale of logs and
lumber by the Company and Britt to each other and the sale of hog fuel (wood
residue) by Britt to the Company. The logs which the Company sells to Britt are
sold at approximately 75% of the applicable price for such species and category
as established by the California State Board of Equalization, which reflects the
lower quality of these logs. Logs which either the Company or Britt purchases
from third parties and which are then sold to each other are transferred at the
actual cost of such logs. Hog fuel is sold to the Company by Britt at applicable
market prices. Net sales for the years ended December 31, 1997, 1996 and 1995
include revenues of $13,907,000, $14,710,000 and $13,627,000, respectively, from
Britt. The Company recognized operating income of $6,505,000, $6,784,000 and
$5,527,000 on these revenues for the years ended December 31, 1997, 1996 and
1995, respectively. At December 31, 1997 and 1996, receivables include
$1,049,000 and $1,281,000, respectively, related to these affiliate sales.

     All of the Company's issued and outstanding common stock is pledged as
collateral for MGI's $100,000,000 11 1/4% Senior Secured Notes due 2003 and
$125,720,000 12 1/4% Senior Secured Discount Notes due 2003 (collectively, the
"MGI Notes"). MGI conducts its operations primarily through subsidiary
companies. The Company represents the substantial portion of MGI's assets and
operations. The indenture governing the MGI Notes requires the Company's board
of directors to declare and pay dividends on the Company's common stock to the
maximum extent permitted by any consensual restriction or encumbrance on the
Company's ability to declare and pay dividends, unless the Board determines in
good faith that such declaration and payment would be detrimental to the capital
or other operating needs of the Company.

8.  STOCKHOLDER'S DEFICIT

     Changes in stockholder's deficit were (in thousands):
<TABLE>
<CAPTION>
                                          COMMON
                                          STOCK       ADDITIONAL    ACCUMULATED
                                        ($.01 PAR)     CAPITAL        DEFICIT       TOTAL
                                        ----------    ----------    -----------    --------
<S>                                       <C>         <C>            <C>           <C>     
Balance, January 1, 1995.............     $   --      $  157,520     $(146,241)    $ 11,279
  Net income.........................         --              --         6,561        6,561
  Dividends..........................         --              --       (22,000)     (22,000)
                                        ----------    ----------    -----------    --------
Balance, December 31, 1995...........         --         157,520      (161,680)      (4,160)
  Net income.........................         --              --         9,946        9,946
  Dividends..........................         --              --       (20,500)     (20,500)
                                        ----------    ----------    -----------    --------
Balance, December 31, 1996...........         --         157,520      (172,234)     (14,714)
  Net income.........................         --              --        15,589       15,589
  Dividends..........................         --              --       (23,000)     (23,000)
                                        ----------    ----------    -----------    --------
Balance, December 31, 1997...........     $   --      $  157,520     $(179,645)    $(22,125)
                                        ==========    ==========    ===========    ========
</TABLE>
                                    II-F-13
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9.  CONTINGENCIES

     The Company's business is subject to a variety of California and federal
laws and regulations dealing with timber harvesting, threatened and endangered
species and habitat for such species, and air and water quality. Compliance with
such laws and regulations plays a significant role in the Company's business.
While compliance with such laws, regulations and judicial and administrative
interpretations, together with the cost of litigation incurred in connection
with certain timber harvesting operations, have increased the costs of the
Company, they have not had a significant adverse effect on its financial
position, results of operations or liquidity. However, these laws and related
administrative actions and legal challenges have severely restricted the ability
of the Company to harvest virgin old growth timber on its timberlands, and to a
lesser extent, residual old growth timber.

     On September 28, 1996, the Company (on behalf of itself, its subsidiaries
and affiliates) and MAXXAM (collectively, the "Pacific Lumber Parties")
entered into an agreement with the United States and California ("Headwaters
Agreement") which provides the framework for the acquisition by the United
States and California of approximately 5,600 acres of the Company's timberlands.
These timberlands are commonly referred to as the Headwaters Forest and the Elk
Head Springs Forest (collectively, the "Headwaters Timberlands"). A
substantial portion of the Headwaters Timberlands consists of virgin old growth
timberlands. Approximately 4,900 of these acres are owned by Salmon Creek, with
the remaining acreage being owned by Scotia Pacific (the Company having
harvesting rights on approximately 300 of such acres). The Headwaters
Timberlands would be transferred in exchange for (a) property and other
consideration from the United States and California having an aggregate fair
market value of $300 million, and (b) approximately 7,755 acres of adjacent
timberlands (the "Elk River Timberlands") to be acquired from a third party.
As part of the Headwaters Agreement, the Pacific Lumber Parties agreed to not
enter the Headwaters Forest or the Elk Head Springs Forest to conduct any
logging or salvage operations.

     Closing of the Headwaters Agreement is subject to various conditions,
including federal and California funding, approval of a sustained yield plan
("SYP"), approval of a habitat conservation plan covering multiple species
("Multi-Species HCP") and issuance of a related incidental take permit (the
"Permit") and the issuance of certain tax agreements satisfactory to the
Pacific Lumber Parties.

     In November 1997, President Clinton signed an appropriations bill which
contains authorization for the expenditure of $250 million of federal funds
towards consummation of the Headwaters Agreement. On February 27, 1998, Pacific
Lumber, MAXXAM and various government agencies entered into a Pre-Permit
Application Agreement in Principle (the "Pre-Permit Agreement," and in a prior
report the "HCP/SYP Agreement") regarding certain understandings that they had
reached regarding the Multi-Species HCP, the Permit and the SYP. The Pre-Permit
Agreement provides that the Permit and Multi-Species HCP would have a term of 50
years, and would limit the activities which could be conducted by the Company in
twelve forest groves to those which would enhance habitat. These groves
aggregate approximately 8,000 acres and consist of substantial quantities of
virgin and residual old growth redwood and Douglas-fir timber.

     In addition to being an important milestone toward completion of the
Headwaters Agreement, the Company also believes that the Pre-Permit Agreement is
a positive development in respect of the environmental challenges that it has
faced over the last several years. Several species, including the northern
spotted owl, the marbled murrelet and the coho salmon, have been listed as
endangered or threatened under the federal Endangered Species Act ("ESA")
and/or the California Endangered Species Act ("CESA"). The Company has
developed federal and state northern spotted owl management plans which permit
harvesting activities to be conducted so long as the Company adheres to certain
measures designed to protect the northern spotted owl. The potential impact of
the listings of the marbled murrelet and the coho salmon is more uncertain. If
the Multi-Species HCP is approved, the Company would be issued the Permit, which
would allow limited incidental "take" of listed species so long as there was
no "jeopardy" to the

                                    II-F-14
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

species and the Multi-Species HCP would identify the measures to be instituted
in order to minimize and mitigate the anticipated level of take to the greatest
extent possible. The Multi-Species HCP would be designed to protect currently
listed species as well as to consider candidate and future-listed species. The
Company is also attempting to include in the Multi-Species HCP a resolution of
the potential effect of limits by the Environmental Protection Agency ("EPA")
on sedimentation, temperature and other factors for seventeen northern
California rivers and certain of their tributaries, including rivers within the
Company's timberlands. These limitations will be aimed at protecting water
quality.

     Lawsuits are pending or threatened which seek to prevent the Company from
implementing certain of its approved timber harvesting plans ("THPs"). While
challenges with respect to the Company's young growth timber have historically
been limited, on January 26, 1998, an action entitled COHO SALMON, ET AL. V.
PACIFIC LUMBER, ET AL. (the "COHO LAWSUIT") was filed against Scotia Pacific,
Pacific Lumber and Salmon Creek. This action relates to a significant number of
THPs covering young growth timber and alleges, among other things, violations of
the ESA and claims that defendants' logging operations in five watersheds have
contributed to the "take" of the coho salmon. The plaintiffs seek, among other
things, to enjoin timber harvesting on the THPs and acreage identified, and to
require the Company to restore coho habitat allegedly harmed by adverse
cumulative effects of past (approved) timber harvesting. The Company has also
received notice of additional threatened actions in respect of the coho salmon.
The Company is unable to predict the outcome of this case or its ultimate impact
on the Company's financial condition or results or the ability to harvest timber
on the Company's THPs. While the Company expects these environmentally focused
objections and lawsuits to continue, it believes that the Pre-Permit Agreement
will enhance its position in connection with these challenges. The Company also
believes that the Multi-Species HCP would expedite the preparation and
facilitate approval of its THPs.

     The Pre-Permit Agreement also contains certain provisions relating to the
SYP. Subject to further study, the Company expects the Company to propose a
long-term sustained yield harvest level ("LTSY") which is somewhat less than
the Company's recent harvest levels. If the SYP is approved, the Company will
have complied with certain BOF regulations requiring that timber companies
project timber growth and harvest on their timberlands over a 100-year planning
period and establish an LTSY harvest level. The SYP must demonstrate that the
average annual harvest over any rolling ten-year period will not exceed the LTSY
harvest level and that the Company's projected timber inventory is capable of
sustaining the LTSY harvest level in the last decade of the 100-year planning
period. An approved SYP is expected to be valid for ten years, although it would
be subject to review after five years. Thereafter, revised SYPs will be prepared
every decade that address the LTSY harvest level based upon reassessment of
changes in the resource base and other factors.

     The final terms of the SYP, the Multi-Species HCP and the Permit are
subject to additional negotiation and agreement among the parties as well as
public review and comment. While the parties are working diligently to complete
the Multi-Species HCP and the SYP as well as the other closing conditions
contained in the Headwaters Agreement, there can be no assurance that the
Headwaters Agreement will be consummated or that an SYP, Multi-Species HCP or
Permit acceptable to the Company will be approved.

     In the event that a Multi-Species HCP is not approved, the Company will not
enjoy the benefits of expedited preparation and facilitated review of its THPs.
Furthermore, if a Multi-Species HCP acceptable to the Company is not approved,
it is impossible for the Company to determine the potential adverse effect of
the listings of the marbled murrelet and coho salmon or the EPA's limitations on
the Company's financial position, results of operations or liquidity until such
time as the various regulatory and legal issues are resolved; however, if the
Company is unable to harvest, or is severely limited in harvesting, on
significant amounts of its timberlands, such effect could be materially adverse
to the Company.

                                    II-F-15
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10.  SUPPLEMENTAL CASH FLOW AND OTHER INFORMATION

  ITEMS RELATED TO 1992 EARTHQUAKE

     In 1995, the Company recorded reductions in cost of sales of $1,527,000
resulting from business interruption insurance reimbursements for higher
operating costs and the related loss of revenues resulting from the April 1992
earthquake.

                                              YEARS ENDED DECEMBER 31,
                                       --------------------------------------
                                         1997           1996          1995
                                       ---------   --------------   ---------
                                                   (IN THOUSANDS)
Supplemental information on non-cash
  investing and financing activities:
     Timber and timberlands acquired
       subject to long-term debt.....  $   9,445      $     --      $     615
Supplemental disclosure of cash flow
  information:
     Interest paid, net of
       capitalized interest..........  $  52,380      $ 52,517      $  53,636
     Income taxes paid (refunded)....        166           221         (5,190)
     Tax allocation payments to
       MAXXAM........................        454           330             --

11.  SUBSEQUENT EVENT

       On November 9, 1998, the CDF notified the Company that it had suspended
its 1998 TOL. As a result, the Company has ceased all operations under its TOL.
The Company has made the necessary arrangements for independent contract loggers
to be substituted as the licensed timber operator on those THPs where the
Company's logging crews were working prior to the suspension (independent
contractors historically account for approximately 60% of the harvesting
activities on the Company's timberlands). The Company believes it will be able
to engage independent contractors to conduct harvesting activities on any other
approved THPs during the balance of calendar year 1998 and during calendar year
1999, if necessary. Accordingly, the Company does not believe that the
revocation of its TOL will have a significant adverse effect on its business or
financial performance. The Company has determined not to appeal the suspension
of its TOL, and will apply for a new TOL from the CDF. The CDF has indicated to
the Company that it is considering a denial of its TOL for calendar year 1999
and that any agreements for the issuance of a conditional TOL for 1999 must
contain sufficient provisions to the CDF's satisfaction to ensure that the
Company complies with the California Forest Practice Act.

                                    II-F-16
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                (IN THOUSANDS OF DOLLARS, EXCEPT SHARE AMOUNTS)

                                        SEPTEMBER 30,     DECEMBER 31,
                                             1998             1997
                                        --------------    ------------
                                         (UNAUDITED)
               ASSETS
Current assets:
  Cash and cash equivalents..........     $   19,912       $   31,768
  Receivables:
     Trade...........................         11,455           19,216
     Other...........................          4,980            2,123
  Inventories........................         48,986           56,079
  Prepaid expenses and other current
     assets..........................          8,349           12,898
                                        --------------    ------------
       Total current assets..........         93,682          122,084
Timber and timberlands, net of
  accumulated depletion of $245,254
  and $236,824, respectively.........        317,744          321,206
Property, plant and equipment, net of
  accumulated depreciation of $88,617
  and $82,070, respectively..........         96,557           96,292
Deferred financing costs, net........         22,866           17,912
Deferred income taxes................         48,585           27,018
Restricted cash......................         23,743           28,434
Other assets.........................          6,143            4,186
                                        --------------    ------------
                                          $  609,320       $  617,132
                                        ==============    ============
LIABILITIES AND STOCKHOLDER'S DEFICIT
Current liabilities:
  Accounts payable...................     $    5,698       $    3,538
  Accrued compensation and related
     benefits........................          9,327           12,365
  Accrued interest...................         12,467           19,650
  Deferred income taxes..............          9,671            9,671
  Other accrued liabilities..........          3,389            1,042
  Long-term debt, current
     maturities......................          8,270           19,429
                                        --------------    ------------
       Total current liabilities.....         48,822           65,695
Long-term debt, less current
  maturities.........................        859,488          545,571
Other noncurrent liabilities.........         27,502           27,991
                                        --------------    ------------
       Total liabilities.............        935,812          639,257
                                        --------------    ------------
Contingencies
Stockholder's deficit:
  Common stock, $.01 par value, 100
     shares authorized and issued....             --               --
  Additional capital.................        157,520          157,520
  Accumulated deficit................       (484,012)        (179,645)
                                        --------------    ------------
       Total stockholder's deficit...       (326,492)         (22,125)
                                        --------------    ------------
                                          $  609,320       $  617,132
                                        ==============    ============

   The accompanying notes are an integral part of these financial statements.

                                    II-F-17
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF OPERATIONS
                           (IN THOUSANDS OF DOLLARS)

                                         NINE MONTHS ENDED
                                           SEPTEMBER 30,
                                       ----------------------
                                          1998        1997
                                       ----------  ----------
                                            (UNAUDITED)
Net sales:
  Lumber and logs....................  $  145,321  $  175,161
  Other..............................      15,641      20,090
                                       ----------  ----------
                                          160,962     195,251
Operating expenses:
  Cost of goods sold.................     104,132     107,902
  Selling, general and administrative
     expenses........................       9,028       9,653
  Depletion and depreciation.........      17,390      19,790
                                       ----------  ----------
                                          130,550     137,345
                                       ----------  ----------
Operating income.....................      30,412      57,906
Other income (expense):
  Investment, interest and other
     income..........................       2,960       2,201
  Interest expense...................     (42,954)    (40,242)
                                       ----------  ----------
Income (loss) before income taxes....      (9,582)     19,865
Credit (provision) in lieu of income
  taxes..............................       3,673      (8,089)
                                       ----------  ----------
Income (loss) before extraordinary
  item...............................      (5,909)     11,776
Extraordinary item:
  Loss on early extinguishment of
     debt, net of income tax benefit
     of $17,894......................     (28,500)         --
                                       ----------  ----------
Net income (loss)....................  $  (34,409) $   11,776
                                       ==========  ==========

   The accompanying notes are an integral part of these financial statements.

                                    II-F-18
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                           (IN THOUSANDS OF DOLLARS)

                                          NINE MONTHS ENDED
                                            SEPTEMBER 30,
                                       ------------------------
                                           1998         1997
                                       ------------  ----------
                                             (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)..................  $    (34,409) $   11,776
     Adjustments to reconcile net
      income (loss) to net cash
      provided by operating
      activities:
  Extraordinary loss on early
     extinguishment of debt, net.....        28,500          --
  Depletion and depreciation.........        17,390      19,790
  Amortization of deferred financing
     costs...........................         1,518       1,568
  Net gain on asset dispositions.....        (1,866)         --
  Increase (decrease) in cash
     resulting from changes in:
     Receivables.....................        (1,872)      5,760
     Inventories, net of depletion...         4,868      (1,839)
     Prepaid expenses and other
      assets.........................        (2,146)     (3,695)
     Accounts payable................         7,448         465
     Accrued and deferred income
      taxes..........................        (4,039)      7,878
     Accrued interest................        (7,183)    (13,095)
     Other liabilities...............        (2,972)      2,565
     Other...........................            --         161
                                       ------------  ----------
  Net cash provided by operating
     activities......................         5,237      31,334
                                       ------------  ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures...............       (10,034)     (9,164)
  Restricted cash withdrawals used to
     acquire timberlands.............         1,767          --
  Net proceeds from sale of assets...         6,524          84
                                       ------------  ----------
     Net cash used for investing
      activities.....................        (1,743)     (9,080)
                                       ------------  ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of Timber
     Notes...........................       867,248          --
  Premium for early retirement of
     debt............................       (36,258)         --
  Redemptions, repurchases of and
     principal payments on long-term
     debt............................      (564,494)    (16,256)
  Change in restricted cash resulting
     from retirement of debt.........         9,486       1,149
  Incurrence of deferred financing
     costs...........................       (21,374)         --
  Dividends paid.....................      (269,958)    (18,000)
                                       ------------  ----------
  Net cash used for financing
     activities......................       (15,350)    (33,107)
                                       ------------  ----------

NET DECREASE IN CASH AND CASH
  EQUIVALENTS........................       (11,856)    (10,853)
CASH AND CASH EQUIVALENTS AT
  BEGINNING OF PERIOD................        31,768      26,027
                                       ------------  ----------
CASH AND CASH EQUIVALENTS AT END OF
  PERIOD.............................  $     19,912  $   15,174
                                       ============  ==========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
  Interest paid, net of capitalized
     interest........................  $     49,737  $   52,054
  Tax allocation payments to MAXXAM
     Inc.............................           366         211
  Income taxes paid..................            --         166

SUPPLEMENTAL INFORMATION ON NON-CASH INVESTING AND FINANCING
  ACTIVITIES:
  Timber and timberlands acquired
     subject to long-term debt.......  $         --  $    7,014

   The accompanying notes are an integral part of these financial statements.

                                    II-F-19
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  GENERAL

     The information contained in the following notes to the consolidated
financial statements is condensed from that which would appear in the annual
consolidated financial statements; accordingly, the consolidated financial
statements included herein should be reviewed in conjunction with the
consolidated financial statements and related notes thereto contained in the
Offering Memorandum. Any capitalized terms used but not defined in these
Condensed Notes to Consolidated Financial Statements are defined in the audited
consolidated financial statements and related notes thereto. All references to
the "Company" include the Company and its subsidiary companies unless
otherwise indicated or the context indicates otherwise. See Note 4 below
regarding the formation of Scotia Pacific Company LLC ("Scotia LLC"), and the
merger of Scotia Pacific into Scotia LLC on July 20, 1998. Accounting
measurements at interim dates inherently involve greater reliance on estimates
than at year end. The results of operations for the interim periods presented
are not necessarily indicative of the results to be expected for the entire
year.

     The consolidated financial statements included herein are unaudited;
however, they include all adjustments of a normal recurring nature necessary, in
the opinion of management, to present fairly the consolidated financial position
of the Company at September 30, 1998, the consolidated results of operations for
the nine months ended September 30, 1998 and 1997 and consolidated cash flows
for the nine months ended September 30, 1998 and 1997. The Company is an
indirect, wholly owned subsidiary of MGI. MGI is a wholly owned subsidiary of
MGHI which is a wholly owned subsidiary of MAXXAM.

     SFAS No. 130 was issued in June 1997 and was adopted by the Company as of
January 1, 1998. SFAS No. 130 requires the presentation of an additional income
measure (termed "comprehensive income"), which adjusts traditional net income
for certain items that previously were only reflected as direct charges to
equity (such as minimum pension liabilities). For the nine months ended
September 30, 1998 and 1997, there is not a significant difference between
"traditional" net income and comprehensive net income as the amount of the
adjustments required to arrive at comprehensive income is not significant.

2.  INVENTORIES

     Inventories consist of the following (in thousands):

                                        SEPTEMBER 30,     DECEMBER 31,
                                            1998              1997
                                        -------------     ------------
Lumber...............................      $34,285          $ 41,737
Logs.................................       14,701            14,342
                                        -------------     ------------
                                           $48,986          $ 56,079
                                        =============     ============

3.  RESTRICTED CASH

     Restricted cash represents the amount held by the trustee under the
indentures governing the New Timber Notes (as defined below) and the Timber
Notes. In addition, cash and cash equivalents includes $13,166,000 and
$17,784,000, which is restricted for debt service payments on the New Timber
Notes and the Timber Notes at September 30, 1998 and December 31, 1997,
respectively.

                                    II-F-20
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
        CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4.  LONG-TERM DEBT

     Long-term debt consists of the following (in thousands):

                                        SEPTEMBER 30,    DECEMBER 31,
                                            1998             1997
                                        -------------    ------------
7.95% Scotia Pacific Timber
  Collateralized Notes due July 20,
  2015...............................     $      --        $319,965
7.43% Scotia LLC Timber
  Collateralized Notes due July 20,
  2028...............................       867,248              --
10 1/2% Pacific Lumber Senior Notes
  due March 1, 2003..................                       235,000
Revolving Credit Agreement...........            --           9,445
Other................................           510             590
                                        -------------    ------------
                                            867,758         565,000
Less: current maturities.............        (8,270)        (19,429)
                                        -------------    ------------
                                          $ 859,488        $545,571
                                        =============    ============

     On July 20, 1998, Scotia LLC, a recently formed limited liability company
wholly owned by the Company, issued the new timber notes ("New Timber Notes")
which consist of $867,248,000 aggregate principal amount of Class A-1, Class A-2
and Class A-3 timber collateralized notes which are due on July 20, 2028 and
have an overall effective interest rate of 7.43% per annum. Net proceeds from
the offering of the New Timber Notes were used primarily to prepay the Timber
Notes and to redeem the Senior Notes effective August 19, 1998. The Company
recognized an extraordinary loss of approximately $28,500,000, net of the
related income tax benefit $17,894,000, in the nine months ended September 30,
1998 for the early extinguishment of the Timber Notes and the Senior Notes.
Concurrently with the issuance of the New Timber Notes, (i) Scotia Pacific was
merged into Scotia LLC, (ii) the Company transferred to Scotia LLC approximately
13,500 acres of timberlands and the timber and harvesting rights with respect to
an additional 19,700 acres of timberlands, and (iii) Scotia LLC transferred to
the Company the timber and harvesting rights related to approximately 1,400
acres of timberlands.

     Under the Indenture governing the New Timber Notes (the "New Timber Notes
Indenture") the business activities of Scotia LLC are generally limited to the
ownership and operation of its timber and timberlands. The New Timber Notes are
senior secured obligations of Scotia LLC and are not obligations of, or
guaranteed by, the Company or any other person. The New Timber Notes are secured
by a lien on (i) Scotia LLC's timber and timberlands (representing $245,053,000
of the Company's consolidated balance at September 30, 1998), and (ii)
substantially all of Scotia LLC's other property. Interest on the New Timber
Notes is further secured by the $63,500,000 Timber Notes Line of Credit. The New
Timber Notes Indenture permits Scotia LLC to have outstanding up to $75,000,000
of non-recourse indebtedness to acquire additional timberlands, to issue
additional timber notes provided certain conditions are met (including repayment
or redemption of the $160,700,000 Class A-1 Timber Notes), and to incur
indebtedness under the Timber Notes Line of Credit.

     The New Timber Notes are structured to link, to the extent of cash
available, the deemed depletion of Scotia LLC's timber (through the harvest and
sale of logs) to the required amortization of the New Timber Notes. The required
amount of amortization on any New Timber Note payment date is determined by
various mathematical formulas set forth in the New Timber Notes Indenture. The
minimum amount of principal which Scotia LLC must pay (on a cumulative basis and
subject to available cash) through any New Timber Note payment date is referred
to as Minimum Principal Amortization. If the New Timber Notes were amortized in
accordance with Minimum Principal Amortization, the final installment of
principal would be paid on July 20, 2028. The amount of principal which Scotia
LLC must pay (on a cumulative basis) through any New Timber Note payment date in
order to avoid payment of prepayment or deficiency premiums is referred to as
Scheduled Amortization. If all payments of principal are made in accordance with
Scheduled Amortization, the payment date on which Scotia LLC will pay the final

                                    II-F-21
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
        CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

installment of principal is January 20, 2014. Such final installment would
include a single bullet principal payment of $463,300,000 related to the Class
A-3 New Timber Notes.

     Principal and interest on the New Timber Notes are payable semi-annually on
January 20 and July 20. The New Timber Notes are redeemable at the option of
Scotia LLC at any time. The redemption price of the New Timber Notes is equal to
the sum of the principal amount, accrued interest and a prepayment premium
calculated based upon the yield of like term Treasury securities plus 50 basis
points.

5.  CONTINGENCIES

     The Company's business is subject to a variety of California and federal
laws and regulations dealing with timber harvesting, threatened and endangered
species and habitat for such species, and air and water quality. Compliance with
such laws and regulations plays a significant role in the Company's business.
While compliance with such laws, regulations and judicial and administrative
interpretations, together with the cost of litigation incurred in connection
with certain timber harvesting operations, have increased the costs of the
Company, they have not historically had a significant adverse effect on the
Company's financial position, results of operations or liquidity, although the
Company's recent results of operations have been adversely affected by the
absence of a sufficient number of available THPs to enable the Company to
conduct its operations at historic levels. These laws and related administrative
actions and legal challenges have also severely restricted the ability of the
Company to harvest virgin old growth timber and, to a lesser extent, residual
old growth timber on its timberlands. On August 12, 1998, an action was filed by
two environmental groups against the Company and two of its subsidiaries (the
"EPIC LAWSUIT") under which the environmental groups allege that certain
procedural violations of the ESA have resulted from logging activities on the
Company's timberlands and seek to prevent the defendants from carrying out any
harvesting activities until certain purported intra-agency wildlife consultation
requirements under the ESA are satisfied in connection with the Combined Plan
(see below). The Company is uncertain what impact the EPIC LAWSUIT will have
upon its operations and financial results, but it is possible that other
approved timber harvesting activities on the Company's timberlands could be
severely restricted (and revenues potentially significantly adversely affected)
until such time as the consultation requirements are satisfied. The Company is
vigorously defending this matter and the Company and Scotia LLC are devoting
resources toward facilitating completion of the consultation requirements as
soon as practicable.

     On September 28, 1996, the Pacific Lumber Parties entered into the
Headwaters Agreement with the United States and California which provides the
framework for the acquisition by the United States and California of the
Headwaters Timberlands. A substantial portion of the Headwaters Timberlands
contains virgin old growth timber. Approximately 4,900 of these acres are owned
by Salmon Creek, with the remaining acreage being owned by Scotia LLC (the
Company having harvesting rights on acreage after giving effect to the
transactions described in Note 6 below). The Headwaters Timberlands would be
transferred in exchange for (a) cash or other consideration from the United
States and California having an aggregate fair market value of $300 million, and
(b) approximately 7,800 acres of timberlands to be acquired from a third party.
As part of the Headwaters Agreement, the Pacific Lumber Parties agreed to not
enter the Headwaters Timberlands to conduct any logging or salvage operations.
Closing of the Headwaters Agreement is subject to various conditions, including
obtaining federal and California funding, approval of an SYP, approval of a
Multi-Species HCP and issuance of the Permits, acquisition of the third party
timberlands and the issuance of certain tax agreements satisfactory to the
Pacific Lumber Parties.

     In November 1997, President Clinton signed an appropriations bill which
authorizes the expenditure of $250 million of federal funds towards consummation
of the Headwaters Agreement. These funds remain available until March 1, 1999
and their availability is subject to, among other things, contribution by
California of its $130 million portion of funding for the Headwaters Agreement.
In September 1998, California Governor Wilson signed a bill (the "California
Headwaters Bill"), which among other things, appropriated California's $130
million portion of the funding required to consummate the Headwaters Agreement.
The state funds remain available until June 30, 1999. The bill also contains an
additional

                                    II-F-22
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
        CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

appropriation available from July 1, 1999 until June 30, 2000 authorizing the
expenditure of up to $80 million toward acquisition at fair market value of the
"Owl Creek" grove from Scotia LLC, Scotia Pacific's successor (see Note 4
above). If any portion of the $80 million remains after purchases of the Owl
Creek grove, it may be used to purchase certain other timberlands. An additional
$20 million is appropriated under the bill toward purchase of a forest grove
referred to as "Grizzly Creek" from the Company at fair market value. The
Combined Plan (see below) would have allowed harvesting over time of either the
Owl Creek grove or Grizzly Creek grove. Scheduled Amortization under the New
Timber Notes (see Note 4 above) assumed that the Owl Creek grove would be
harvested over time; however, a provision of the California Headwaters Bill
designates the Owl Creek grove as a conservation area for the marbled murrelet,
which would have the effect of restricting the activities which could be
conducted in the grove. The Company estimates that the Owl Creek grove
constitutes approximately 2% of the aggregate "Mbfe" (board foot equivalents
of timber as defined in the New Timber Notes Indenture) contained in the timber
owned by Scotia LLC. It is uncertain whether the Owl Creek grove will ultimately
be sold to the state of California. Furthermore, Scotia LLC could arrange to
exchange the Owl Creek grove for other timberlands pursuant to the substitute
collateral provisions of the New Timber Notes Indenture. Were the Owl Creek
grove to be sold to the state of California, the Company would be required to
recognize Deemed Production as defined in the New Timber Notes Indenture) with
respect to the Mbfe contained within the grove, which could result in
significant prepayments (and related prepayment premiums) on the New Timber
Notes which might be offset by a reduction in the required amortization in later
years attributable to not having an actual harvest from the Owl Creek grove.

     The California Headwaters Bill contains provisions requiring the inclusion
of additional environmentally focused provisions in the final version of the
Multi-Species HCP, including establishing wider interim streamside "no-cut"
buffers (while the watershed assessment process is being completed) than
provided for in the Combined Plan (a plan containing both the Multi-Species HCP
and the SYP), obligating the Company and the government agencies to establish a
schedule that results in completion of the watershed assessment process within
five years (on a watershed by watershed basis), imposing minimum and maximum
"no-cut" buffers upon the watershed assessment process and designating Scotia
LLC's Owl Creek grove as a marbled murrelet conservation area. The California
Headwaters Bill also provides that the SYP shall be subject to the foregoing
provisions.

     With respect to the SYP, the Company has proposed an LTSY which is
approximately 10% less than the Company's average timber harvest over the last
three calendar years. If the SYP is approved by the CDF, the Company will have
complied with certain BOF regulations requiring timber companies to project
timber growth and harvest on their timberlands over a 100-year planning period
and establish an LTSY harvest level. The SYP must demonstrate that the average
annual harvest over any rolling ten-year period will not exceed the LTSY harvest
level and that the Company's projected timber inventory is capable of sustaining
the LTSY harvest level in the last decade of the 100-year planning period. The
SYP is expected to be valid for ten years, although it would be subject to
review after five years. Thereafter, revised SYPs would be prepared every decade
that address the LTSY harvest level based upon reassessment of changes in the
resource base and other factors.

     In July 1998, the proposed Combined Plan were made available to the public
for review and comment. The proposed Multi-Species HCP and related Permits would
have a term of 50 years, and would, among other things, limit the activities
which could be conducted by the Company in various forest groves to those which
would not be detrimental to marbled murrelet habitat. Under the Multi-Species
HCP and the California Headwaters Bill, these groves aggregate approximately
8,500 acres and consist of substantial quantities of virgin and residual old
growth redwood and Douglas-fir timber. The Combined Plan and a draft
environmental impact statement/report (the "EIR/EIS") analyzing the Headwaters
Agreement were released and made available for public review and comment in July
1998 and in early October 1998,

                                    II-F-23
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
        CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

respectively. The public review and comment periods for the Combined Plan and
draft EIR/EIS closed on November 16, 1998.

     The Company believes that submission of the proposed the Combined Plan and
the draft EIR/EIS for public review and comment and passage of the California
Headwaters Bill are favorable developments that enhance the prospects for
consummation of the Headwaters Agreement, and the issuance of the Permits.
However, certain provisions of the California Headwaters Bill, including its
provisions relating to the watershed assessment process, are required to be
included in the final version of the Combined Plan. In addition, discussions are
expected to occur with regulatory agencies following the conclusion of the
public review and comment periods referred to above, which discussions are
expected to result in proposed amendments to the Combined Plan. The provisions
of the California Headwaters Bill impose, and the potential proposed amendments
could impose, more stringent harvesting requirements and reduce the amount of
the Company's timber that may be harvested as contemplated by the SYP in its
current form. Inasmuch as approval of the Multi-Species HCP and the SYP are
conditions to the consummation of the Headwaters Agreement and certain
modifications proposed by the regulatory agencies may not be acceptable to the
Company, any such proposed modifications could also affect the consummation of
the Headwaters Agreement. Accordingly, while the parties are working diligently
to complete the closing conditions contained in the Headwaters Agreement, there
can be no assurance that the Multi-Species HCP and the SYP will be approved,
that the Permits will be issued or that the Headwaters Agreement will be
consummated. If the Headwaters Agreement is not consummated and the Company is
unable to harvest or is severely limited in harvesting on various of its
timberlands, it intends to continue and/or expand its takings litigation seeking
just compensation from the appropriate government agencies on the grounds that
such restrictions constitute an uncompensated governmental taking of private
property for public use.

     Several species, including the northern spotted owl, the marbled murrelet
and the coho salmon, have been listed as endangered or threatened under the ESA
and/or the CESA. The Company has developed federal and state northern spotted
owl management plans which permit harvesting activities to be conducted so long
as the Company adheres to certain measures designed to protect the northern
spotted owl. The potential impact of the listings of the marbled murrelet and
the coho salmon is more uncertain. If the Multi-Species HCP is approved, the
Company would be issued the Permits, which would allow limited incidental
"take" of listed species so long as there was no "jeopardy" to the continued
existence of such species and the Multi-Species HCP would identify the measures
to be instituted in order to minimize and mitigate the anticipated level of take
to the greatest extent possible. The Multi-Species HCP would not only provide
for the Company's compliance with habitat requirements for currently listed
species, it would also provide greater certainty and protection for the Company
with regard to identified species that may be listed in the future. The Company
is attempting to include in the Multi-Species HCP a resolution of the effect of
potential regulatory limits by the EPA on sedimentation, temperature and other
factors for seventeen northern California rivers and certain of their
tributaries, including rivers within the Company's timberlands. These
limitations would be aimed at protecting water quality.

     Lawsuits are pending or threatened which seek to prevent the Company from
implementing certain of its approved THPs or other operations. While challenges
with respect to the Company's young growth timber have historically been
limited, on January 26, 1998, the COHO LAWSUITwas filed against the Company,
Scotia Pacific and Salmon Creek. This action alleges, among other things,
violations of the ESA and claims that defendants' logging operations in five
watersheds have contributed to the "take" of the coho salmon. The plantiffs
seek, among other things, to enjoin timber harvesting on the THPs and acreage
identified, and to require the Company to restore coho habitat allegedly harmed
by adverse cumulative effects of past (approved) timber harvesting. The Company
has also received notice of additional threatened actions with respect to the
coho salmon. The Company is unable to predict the outcome of this case or its
ultimate impact on the Company's financial condition or results of operations or
the ability to harvest timber on its THPs. While the Company expects
environmentally focused objections and lawsuits to continue, it believes

                                    II-F-24
<PAGE>
                  THE PACIFIC LUMBER COMPANY AND SUBSIDIARIES
        CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

that the Combined Plan should enhance its position in connection with these
challenges. The Company also believes that the Combined Plan should expedite the
preparation and facilitate approval of its THPs, although there can be no
assurance that the Company will not face difficulties in the THP submission and
approval process as it implements the Combined Plan.

     In the event that the final Combined Plan is not approved or is not
acceptable to the Company, the Company will not enjoy the benefits of a more
streamlined THP preparation and review process. Furthermore, it is impossible
for the Company to determine the potential adverse effect of (i) the listings of
the marbled murrelet and coho salmon if the Combined Plan is not approved or is
not acceptable to the Company, or (ii) the EPA's potential regulations regarding
water quality on the Company's financial position, results of operations or
liquidity until such time as the various regulatory and legal issues are
resolved; however, if the Company is unable to harvest, or is severely limited
in harvesting, on significant amounts of its timberlands, such effect could be
materially adverse to the Company.

     On November 9, 1998, the CDF notified the Company that it had suspended its
1998 TOL. As a result, the Company has ceased all operations under its TOL. The
Company has made the necessary arrangements for independent contract loggers to
be substituted as the licensed timber operator on those THPs where the Company's
logging crews were working prior to the suspension (independent contractors
historically account for approximately 60% of the harvesting activities on the
Company's timberlands). The Company believes it will be able to engage
independent contractors to conduct harvesting activities on any other approved
THPs during the balance of calendar year 1998 and during calendar year 1999, if
necessary. Accordingly, the Company does not believe that the revocation of its
TOL will have a significant adverse effect on its business or financial
performance. The Company has determined not to appeal the suspension of its TOL,
and will apply for a new TOL from the CDF. The CDF has indicated to the Company
that it is considering a denial of its TOL for calendar year 1999 and that any
agreements for the issuance of a conditional TOL for 1999 must contain
sufficient provisions to the CDF's satisfaction to ensure that the Company
complies with the California Forest Practice Act.

                                    II-F-25
<PAGE>
                             PACIFIC LUMBER COMPANY
                   UNAUDITED SUMMARY QUARTERLY FINANCIAL DATA
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED
                                        ------------------------------------------------------
                                        MARCH 31,    JUNE 30,    SEPTEMBER 30,    DECEMBER 31,
                                        ---------    --------    -------------    ------------
                                                      (IN THOUSANDS OF DOLLARS)
<S>                                      <C>         <C>           <C>      
1998 Quarterly Information:
  Net sales..........................    $46,514     $ 55,022      $  59,426
  Operating income...................      7,861       11,925         10,626
  Loss before extraordinary item.....     (2,039)        (211)        (3,659)
  Net loss...........................     (2,039)        (211)       (32,159)
1997 Quarterly Information:
  Net sales..........................     60,849     $ 67,810      $  66,592        $ 66,126
  Operating income...................     16,512       20,810         20,584          16,659
  Net income.........................      2,193        4,905          4,678           3,813
1996 Quarterly Information:
  Net sales..........................     54,903       65,299         62,965          61,682
  Operating income...................     14,310       17,485         15,415          19,090
  Net income.........................        884        3,144          1,473           4,445
</TABLE>
                                    II-F-26

<PAGE>
                                                                         ANNEX 3

New York                             New York
Maureen Coen                         Everett Rutan
Managing Director                    Vice President--Senior Analyst
Structured Finance Group             Structured Finance Group
Moody's Investors Service            Moody's Investors Service
JOURNALISTS: (212) 553-0376          JOURNALISTS: (212) 553-0376
SUBSCRIBERS: (212) 553-1653          SUBSCRIBERS: (212) 553-1653

MOODY'S PLACES SCOTIA PACIFIC COMPANY LLC TIMBER
COLLATERALIZED NOTES ON REVIEW FOR POSSIBLE DOWNGRADE

$867 MILLION OF SECURITIES AFFECTED

     New York, <Rating Date Pending>--Moody's has placed the three classes of
Timber Collateralized Notes issued by Scotia Pacific Company LLC (Scotia) on
review for possible downgrade. The securities affected are:

     $160.700 MM 6.55% Class A-1 Timber Collateralized Notes rated A1

     $243.200 MM 7.11% Class A-2 Timber Collateralized Notes rated A3

     $463.348 MM 7.71% Class A-3 Timber Collateralized Notes rated Baa2

     Moody's rating action was prompted by the fact that on November 10 the
California Department of Forestry and Fire Protection (CDF) suspended the timber
operator's license of The Pacific Lumber Company (Palco) for continued
violations of forest practice rules. Under the terms of the transaction, Palco
purchases substantially all of the timber sold by Scotia, and is responsible for
either harvesting that timber itself, or contracting with third parties to
perform the harvesting. As a result of the suspension, Palco must remove its
equipment and personnel from Scotia's forests, though it can continue operations
using contractors who hold their own timber operator's licenses. Scotia's
long-term ability to service the securities depends on harvests being maintained
at certain minimum levels.

     This event has potential negative implications for the securities in three
ways. First, in the short-term, Palco is moving to replace its equipment and
personnel with contractors in order to maintain current production. While
typically as much as 50-60% of the harvest has been performed by third parties,
there are questions as to availability of adequate outside contractors and
potential increased costs of using them. Due to the start of winter logging
conditions, Palco's need for outside contractors to replace its own operations
is minimized by the seasonal reduction in activity. The requirements will become
substantially greater if Palco has to continue its operations in this manner
throughout 1999.

     Second, the suspension may affect whether Palco receives a timber
operator's license for 1999, and under what conditions. Palco's performance with
respect to compliance had actually been better in 1998 than in either 1997 or
1996, based on a count of the number of violations cited against the company.
However, Palco had been operating in 1998 under a conditional license with a
number of additional stipulations as to performance, and it was violation of
these that led to the suspension. Palco and the CDF are negotiating in good
faith towards some form of licensing for 1999, but it is unclear whether a
license will be issued, what additional conditions will be placed on it, and how
this will affect Palco's ability to harvest timber.

     Third, Palco is working with state and federal authorities to obtain final
acceptance of its proposed Sustained Yield Plan (SYP) regarding future
harvesting plans, Habitat Conservation Plan (HCP) regarding steps to minimize
the environmental impact of its activities, and sale of the Headwaters Forest.
The suspension of Palco's timber operator's license is purely an enforcement
action, and is not directly linked to the approval of any of these three
measures. However, the process has been high profile and highly political, and
certain parties may seize on the CDF's action to attempt to delay or defeat
approval. While

                                     III-1
<PAGE>
approval is not required for continued timber harvesting, failure would increase
the uncertainty as to the level of future activity.

     Moody's will be monitoring developments with respect to Scotia's actual
harvest levels, progress towards a 1999 timber operator's license for Palco, and
successful conclusion of the HCP/SYP and Headwaters Agreement. A decision to
place a rating on review for possible downgrade does not indicate that a
reduction in the rating is imminent or planned. It is simply an alert to
investors that certain events with uncertain, but potentially negative,
implications have occurred, and that Moody's will be paying close attention to
how they unfold.

ISSUER

     Scotia Pacific Company LLC, a wholly owned subsidiary of The Pacific Lumber
Company, was formed under the laws of the State of Delaware. The Pacific Lumber
Company is an indirect subsidiary of MGI, which is owned by MGHI, which is in
turn owned by MAXXAM. The Pacific Lumber Company has been in continuous
operation since 1869. It is engaged in the business of timber growth and
harvesting, and the manufacture of timber-related finished products.

                                     III-2

<PAGE>
     Questions and requests for assistance and requests for additional copies of
this Prospectus, the Letter of Transmittal and other related documents should be
directed to the Exchange Agent. All tendered Old Notes, executed Letters of
Transmittal and other related documents should be addressed to the Exchange
Agent as follows:

                                    BY MAIL:
                      State Street Bank and Trust Company
                           Corporate Trust Department
                                  P.O. Box 778
                                Boston, MA 02102

                               BY OVERNIGHT MAIL:
                      State Street Bank and Trust Company
                           Corporate Trust Department
                     Two International Place, Fourth Floor
                                Boston, MA 02110

                               BY HAND (BOSTON):
                      State Street Bank and Trust Company
                            Two International Place
                      Fourth Floor, Corporate Trust Window
                                Boston, MA 02110

                              BY HAND (NEW YORK):
                      State Street Bank and Trust Company
                                  61 Broadway
                       15th Floor, Corporate Trust Window
                               New York, NY 10006

                           BY FACSIMILE TRANSMISSION:
                                 (617) 664-5290

                              TO CONFIRM RECEIPT:
                                 (617) 664-5587

NO DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION
OR MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE
MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE
HAS BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE AS OF WHICH
INFORMATION IS GIVEN IN THIS PROSPECTUS. THIS PROSPECTUS DOES NOT CONSTITUTE AN
OFFER TO SELL OR SOLICITATION OF AN OFFER TO BUY ANY OF THE SECURITIES OFFERED
HEREBY BY ANYONE IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT
AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT
QUALIFIED TO DO SO OR TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH
SOLICITATION.

                             OFFER TO EXCHANGE ITS
                            6.55% SERIES B CLASS A-1
                     TIMBER COLLATERALIZED NOTES DUE 2028,
                            7.11% SERIES B CLASS A-2
                      TIMBER COLLATERALIZED NOTES DUE 2028

                                      AND

                            7.71% SERIES B CLASS A-3
                      TIMBER COLLATERALIZED NOTES DUE 2028
                       FOR ANY AND ALL OF ITS OUTSTANDING
                                6.55% CLASS A-1

                     TIMBER COLLATERALIZED NOTES DUE 2028,
                                7.11% CLASS A-2
                      TIMBER COLLATERALIZED NOTES DUE 2028
                                      AND

                                                                    EXHIBIT 99.1

                                7.71% CLASS A-3
                     TIMBER COLLATERALIZED NOTES DUE 2028,
                                 RESPECTIVELY.

                                 SCOTIA PACIFIC
                                  COMPANY LLC

                      ------------------------------------

                                   PROSPECTUS

                      ------------------------------------

                                DECEMBER 30, 1998

                                                                    EXHIBIT 99.2

                           SCOTIA PACIFIC COMPANY LLC


                         SUPPLEMENT DATED MARCH 19, 1999
                      TO PROSPECTUS DATED DECEMBER 30, 1998

      This Supplement (the "Supplement") supplements the Prospectus (the
"Prospectus") dated December 30, 1998 issued by Scotia Pacific Company LLC in
connection with its exchange offer relating to $160,700,000 original principal
amount of its 6.55% Series B Class A-1 Timber Collateralized Timber Notes due
2028, $243,200,000 original principal amount of its 7.11% Series B Class A-2
Timber Collateralized Timber Notes due 2028, and $463,348,000 original principal
amount of its 7.71% Series B Class A-3 Timber Collateralized Timber Notes due
2028.

      The information contained in this Supplement reflects the consummation of
the Headwaters Agreement and certain other developments since the date of the
Prospectus. Any information in the Prospectus that is inconsistent with the
information set forth herein is superseded by this Supplement. Capitalized terms
not otherwise defined in this Supplement are used with the same meanings set
forth in the Prospectus.

                         EXTENSION OF THE EXCHANGE OFFER

      The Exchange Offer has been extended until Thursday, March 25, 1999 at
5:00 p.m., New York City time. Commencing on March 18, 1999 and continuing until
consummation of the Exchange Offer, the Company is obligated to pay
Non-Registration Premiums at the rate of 1/2% per annum on the outstanding
balance of the Timber Notes. Eligible Holders whose Old Notes are accepted for
exchange will not have the right to receive accrued Non-Registration Premiums
thereon since such Premiums will be payable to the holders of the New Notes with
the first interest payment on the New Notes.

      THIS SUPPLEMENT CONTAINS STATEMENTS WHICH CONSTITUTE "FORWARD-LOOKING
STATEMENTS." THESE STATEMENTS APPEAR IN A NUMBER OF PLACES. SUCH STATEMENTS CAN
BE IDENTIFIED BY THE USE OF FORWARD-LOOKING TERMINOLOGY SUCH AS "BELIEVES,"
"INTENDS," "EXPECTS," "MAY," "ESTIMATES," "WILL," "SHOULD," "PLANS" OR
"ANTICIPATES" OR THE NEGATIVE THEREOF OR OTHER VARIATIONS THEREON OR COMPARABLE
TERMINOLOGY, OR BY DISCUSSIONS OF STRATEGY. READERS ARE CAUTIONED THAT ANY SUCH
FORWARD-LOOKING STATEMENTS ARE NOT GUARANTEES OF FUTURE PERFORMANCE AND INVOLVE
SIGNIFICANT RISKS AND UNCERTAINTIES, AND THAT ACTUAL RESULTS MAY VARY MATERIALLY
FROM THOSE IN THE FORWARD-LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.
THESE FACTORS INCLUDE NEW OR MODIFIED ENVIRONMENTAL OR OTHER REGULATORY
REQUIREMENTS, CHANGING PRICES AND MARKET CONDITIONS, THE EFFECTIVENESS OF
MANAGEMENT'S STRATEGIES AND DECISIONS AND THEIR IMPLEMENTATION, GENERAL ECONOMIC
AND BUSINESS CONDITIONS AND DEVELOPMENTS IN TECHNOLOGY. THIS SUPPLEMENT
IDENTIFIES OTHER FACTORS THAT COULD CAUSE SUCH DIFFERENCES. NO ASSURANCE CAN BE
GIVEN THAT THESE ARE ALL OF THE FACTORS THAT COULD CAUSE ACTUAL RESULTS TO VARY
MATERIALLY FROM THE FORWARD-LOOKING STATEMENTS.


                             CONTENTS OF SUPPLEMENT

                                                                          PAGE
Extension of the Exchange Offer...................................         S-1
Summary ..........................................................         S-2
Risk Factors......................................................         S-5
The Company.......................................................         S-7
Pacific Lumber....................................................        S-17
Amortization After Giving Effect to the Headwaters Transaction....        S-18
Escrow Agreement..................................................        S-19
Ratings...........................................................        S-20
<PAGE>
                                     SUMMARY

THE FOLLOWING IS A SUMMARY OF CERTAIN INFORMATION CONTAINED ELSEWHERE IN THIS
PROSPECTUS SUPPLEMENT. THIS SUMMARY IS NOT INTENDED TO BE A COMPLETE DESCRIPTION
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE MORE DETAILED INFORMATION
CONTAINED IN THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS. HOLDERS ARE
ENCOURAGED TO READ THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN THEIR
ENTIRETY. CAPITALIZED TERMS USED IN THIS SUMMARY HAVE THE MEANINGS ASSIGNED IN
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

RECENT DEVELOPMENTS

    o As described in the Prospectus, in September 1996 Pacific Lumber and
      MAXXAM entered into the Headwaters Agreement with the United States and
      California. Following the public review and comment period relating to the
      habitat conservation and sustained yield plans to be completed as a part
      of the Headwaters Agreement, beginning in December 1998 certain
      restrictions and requirements were proposed by various state and federal
      agencies that were more stringent than were previously contemplated, and
      extensive negotiations ensued among Pacific Lumber, the Company and the
      governmental agencies.

    o The Company's Board of Managers appointed a Special Committee of
      independent managers to review the Headwaters Agreement. After
      consideration of the Headwaters Agreement and the available alternatives,
      the Special Committee recommended that the Company proceed with the
      transactions. It was a condition to the Special Committee's recommendation
      that the net proceeds from the sale of the Headwaters Timberlands and the
      portion of the Grizzly Creek grove to be sold be held in escrow to support
      the Timber Notes, and be released only under certain circumstances.

    o On March 1, 1999, after receipt of certain clarifications relating to the
      habitat conservation and sustained yield plans, the Company's Board of
      Managers approved consummating the Headwaters Agreement, as a result of
      which, (i) the Headwaters Timberlands were transferred to the United
      States, (ii) Salmon Creek was paid $299,850,000 and the Company was paid
      $150,000, (iii) the Elk River Timberlands will be transferred to the
      Company, (iv) habitat conservation and sustained yield plans were approved
      covering substantially all of the Company Timberlands, (v) California
      agreed to purchase the Company's Owl Creek grove and a portion of Pacific
      Lumber's Grizzly Creek grove, and (vi) the Company, Pacific Lumber and
      Salmon Creek dismissed the Takings Litigation against the United States
      and California. See "--Consummation of the Headwaters Agreement" below.

    o Salmon Creek deposited approximately $285 million of the proceeds from the
      sale of the Headwaters Timberlands into escrow pursuant to an Escrow
      Agreement.

    o The Timber Notes were placed on review by Moody's on November 24, 1998 and
      by Standard & Poor's on February 18, 1999. The Company expects to meet
      shortly with the rating agencies to review various matters related to the
      ratings of the Timber Notes. Following these meetings, the Company expects
      to make a determination as to what extent, and in what manner, funds held
      under the Escrow Agreement will be applied to support the Timber Notes and
      the circumstances under which such funds could be released to Pacific
      Lumber or Salmon Creek in accordance with the Escrow Agreement.

CONSUMMATION OF THE HEADWATERS AGREEMENT

     On March 1, 1999, the Company, Pacific Lumber and Salmon Creek consummated
the Headwaters Agreement with the United States and California.
As a result, among other things:

    o The United States acquired the Headwaters and Elk Head Springs forest
      groves through the transfer by Salmon Creek of approximately 4,900 acres
      of timberlands, the transfer by Pacific Lumber of approximately 150 acres
      of timberlands and timber rights on approximately 650 acres of
      timberlands, the transfer by the Company of approximately 650 acres of
      land subject to those timber rights, and the transfer of 1,770 acres of
      the Elk River Timberlands not transferred to Pacific Lumber.

                                      S-2
<PAGE>
    o The United States and California paid $300 million, of which Salmon Creek
      received $299,850,000 (prior to payment of approximately $125,000 of
      related closing costs) and the Company received approximately $150,000
      (see "Escrow Agreement" regarding an escrow account established with
      respect to not less than $285 million of these proceeds to support the
      Timber Notes).

    o The Elk River Timberlands, consisting of approximately 7,700 acres (of a
      total of approximately 9,470 acres for which the United States and
      California paid third party owners approximately $78 million), were
      transferred to Pacific Lumber (which paid approximately $25,000 of related
      closing costs) and within 180 days will be transferred to the Company and
      become subject to the Lien of the Deed of Trust securing the Timber Notes.

    o A combined habitat conservation plan (the "Final HCP") and a sustained
      yield plan (the "Final SYP") covering substantially all of the Company
      Timberlands (other than the Additional Timber Property, as defined on page
      8 below) and certain lands and timber owned by Pacific Lumber and Salmon
      Creek (the Final HCP and the Final SYP, together and collectively, the
      "Final Plans") were approved, providing for the issuance of federal and
      state incidental take permits (the "Permits") covering 17 species that are
      or could become listed as endangered or threatened and allowing harvest of
      certain Company Timber that otherwise might not have been harvestable.

    o California entered into an agreement for the future purchase of the Owl
      Creek grove owned by the Company for up to $80 million (see "The Company;
      Regulatory and Environmental Matters; The Headwaters Agreement--Owl Creek
      and Grizzly Creek Agreements" for information
      regarding the Owl Creek sales agreement).

    o California entered into an agreement for the future purchase, for up to
      $20 million, of a specified portion (to be determined by California) of
      the Grizzly Creek grove, in which the timber is owned by Pacific Lumber
      and the underlying land is owned by the Company (see "The
      Company--Regulatory and Environmental Matters; The Headwaters
      Agreement--Owl Creek and Grizzly Creek Agreements" for information
      regarding the Grizzly Creek sales agreement; "The Company-- Regulatory and
      Environmental Matters; The Headwaters Agreement--Implementing Agreements"
      for information regarding a five-year prohibition on harvesting in the
      Grizzly Creek grove; and "The Escrow Agreement" regarding possible escrow
      of the proceeds of the sale of a portion of the Grizzly Creek grove).

    o The Company, Pacific Lumber and Salmon Creek dismissed the Takings
      Litigation, which were lawsuits pending against the United States and
      California alleging that certain old growth timberlands had been "taken"
      without constitutionally required "just compensation."

     In addition to receiving the Elk River Timberlands, the Company anticipates
that the consummation of the Headwaters Agreement and the implementation of the
Final Plans have the potential to allow the Company to realize certain long-term
benefits, including (i) the sale by the Company to California, for up to
approximately $80 million, of the Owl Creek grove, which otherwise might not
have been harvestable; (ii) the opportunity, under the Permits and the Final
HCP, to harvest certain Company Timber that otherwise might not have been
harvestable; (iii) greater protection for the Company under the "no surprises"
provisions of the Final HCP with respect to the "take" of certain listed species
covered by the Final HCP, as well as certain other species that are not now, but
may in the future become, listed as threatened or endangered species; and, (iv)
an enhanced position in litigation and similar challenges to the Company's
operations. The Company also has received clarifications from representatives of
both federal and state governmental agencies that the adaptive management
provision of the Final HCP will be implemented by the agencies on a timely and
efficient basis, and in a manner that is both biologically and economically
sound. See "The Company--Regulatory and Environmental Matters; The Headwaters
Agreement --The Final Plans." In addition, although there can be no assurances,
the Company anticipates that, after a transition period, the implementation of
the Final Plans will streamline the process of preparing THPs and potentially
shorten the time required to obtain approval of THPs.

                                      S-3
<PAGE>
     Although the Company believes that benefits may be realized as a result of
the consummation of the Headwaters Agreement, particularly in contrast to the
adverse environmental and regulatory climate that the Company believes would
likely have resulted if it had not agreed to consummate the Headwaters
Agreement, there nevertheless remain significant uncertainties regarding many
aspects of the Company's future operations in implementing the various aspects
of the Final Plans. In addition, significant regulatory restrictions and
requirements have been imposed upon the Company that were not contemplated when
the Timber Notes were structured and sold and therefore were not anticipated
when the assumptions used in structuring the Timber Notes were determined. In
response to uncertainties regarding the potential impact of the Headwaters
Agreement on the Timber Notes, Salmon Creek has deposited approximately $285
million (representing all of its cash proceeds from the sale of the Headwaters
Timberlands, net of costs associated with the negotiation and consummation of
the Headwaters Agreement) in an escrow account to be made available, while so
held, as necessary to support the Timber Notes, and to be released only under
certain circumstances. See "Escrow Agreement" below.

                                      S-4
<PAGE>
                                  RISK FACTORS

      HOLDERS OF TIMBER NOTES SHOULD CAREFULLY CONSIDER THE FACTORS SET FORTH
UNDER "RISK FACTORS" BEGINNING AT PAGE 40 OF THE PROSPECTUS AND IN THE OTHER
SECTIONS OF THE PROSPECTUS REFERRED TO IN THE "RISK FACTORS" SECTION. THE
FOLLOWING ADDITIONAL RISK FACTORS SHOULD ALSO BE CONSIDERED IN LIGHT OF THE
CONSUMMATION OF THE HEADWATERS AGREEMENT AND OTHER DEVELOPMENTS SINCE THE DATE
OF THE PROSPECTUS.

RATING OF THE TIMBER NOTES

      On November 24, 1998, Moody's announced that it had placed the Timber
Notes on review for possible downgrade of their assigned rating. Moody's
indicated that its rating action was prompted by the suspension by the CDF of
Pacific Lumber's 1998 TOL on November 10, 1998. On February 24, 1999, Moody's
announced that, given its continuing concerns about the status of Pacific
Lumber's 1999 TOL, as well as its concerns regarding the status of negotiations
on the Headwaters transactions and proposed changes in the Combined Plan, it was
maintaining its review of the Timber Notes for possible downgrade.

      On February 17, 1999, Standard & Poor's Corp. announced that it had placed
the Timber Notes on CreditWatch with negative implications. Standard & Poor's
indicated the CreditWatch placement had been prompted by the potential
set-asides and harvesting restrictions being proposed under the Headwaters
Agreement. Standard & Poor's indicated that if the Headwaters Agreement was
consummated, it would review the final closing documents related to the
transaction to determine if further action was required.

      The Company expects to meet shortly with the rating agencies to review
various matters related to the ratings of the Timber Notes. However, there can
be no assurance that the ratings on the Timber Notes will not be downgraded by
Moody's or Standard & Poor's or both notwithstanding application of funds now
held under the Escrow Agreement to support the Timber Notes. See "Ratings."

INSUFFICIENT SHORT-TERM CASH FLOW

      The Company's and Pacific Lumber's results of operations have been and
continue to be adversely affected by the absence of a sufficient number of THPs.
The Company believes that it will not generate sufficient cash from operations
to pay interest on the Timber Notes on the July 20, 1999 payment date. As a
result, the Company expects to rely on funds borrowed under the Line of Credit
Agreement, capital contributions or funds made available under the Escrow
Agreement to meet its debt service obligations during 1999. The Company had
sufficient cash on hand to pay the interest due on the Timber Notes on the
January 20, 1999 Note Payment Date but did not have sufficient additional cash
to pay Minimum Principal Amortization or Scheduled Amortization. Nonetheless,
the Company paid $5.4 million of principal on the Timber Notes (the amount equal
to Scheduled Amortization) using funds provided as a capital contribution by
Pacific Lumber, which in turn received a $5.0 million capital contribution from
its indirect parent, MGI.

LONG-TERM CASH FLOW MAY BE SIGNIFICANTLY REDUCED

      No assurance can be given that the Company will not continue to experience
the current reduced levels of available THPs, reduced harvest and log sale
levels and, consequently, reduced revenues and cash flows from operations to a
degree that would result in slower amortization of the Timber Notes than Minimum
Principal Amortization, without giving effect to use of the funds now held under
the Escrow Agreement.

      The Company expects that the experience it will gain in implementing the
Final Plans will better enable it to analyze the impact of such restrictions on
its future harvesting operations, including its ability to harvest timber under
approved THPs. There can be no assurance that the Company will in the future
obtain THP approvals at a rate sufficient to permit timber harvests at the
levels permitted by the Final SYP, or even if it obtains such approvals, that it
will be able to harvest the full amount of timber covered by the approved THPs.
Cash flows from operations may continue to be adversely affected if the Company
does not experience improvements in the THP submission and approval process, or
if inclement weather conditions or seasonal operating or other restrictions
under the Final HCP hamper harvesting operations. Cash flows from operations
would also be adversely affected if additional 

                                      S-5
<PAGE>
judicial or regulatory restrictions are imposed on the Company's harvesting
activities, or the Final Plans are not implemented in accordance with the
clarifications received from the regulatory agencies.

CERTAIN STRUCTURING ASSUMPTIONS WOULD BE LESS FAVORABLE

      The Timber Notes were originally structured based upon certain assumptions
regarding, among other things, harvest levels, timber prices, related yield
taxes, operating expenses and capital expenditures. For purposes of producing
the Structuring Cash Flows, which were used to derive the Minimum Principal
Amortization Schedules and to determine the amount of Timber Notes to be issued,
the amount of timber on the Initial Harvest Schedule was reduced by 10% over and
above the net reductions from historical harvest levels already reflected in the
Initial Harvest Schedule, to produce a hypothetical schedule of Company Timber
to be harvested. The prices related to the sale of harvested logs were derived
from the June 1998 SBE Prices (the SBE Prices applicable to the six month period
ended June 30, 1998), which were initially reduced by approximately 25% (on an
effective basis) and then escalated at a rate of 3-1/2% per year, commencing
January 1, 1999, to produce a hypothetical schedule of timber prices. These
harvest and price schedules were combined, together with certain assumptions
regarding the yield tax rate and commitment fees under the Line of Credit
Agreement (the rates in effect as of July 9, 1998 with no escalations) and other
operating expenses and capital expenditures (adjusted each decade to reflect
changes in assumed harvest levels between decades and escalated at a rate of 5%
per year, commencing January 1, 1999) to produce the Structuring Cash Flows, a
hypothetical schedule of cash flows attributable to the Company Timber.

      The Company believes that, although the 10% reduction to the Initial
Harvest Schedule, the approximately 25% reduction from June 1998 SBE Prices and
the 5% annual escalation of operating expenses and capital expenditures used as
assumptions in generating the Structuring Cash Flows were intended to reflect
conservatism in structuring the transaction when the Old Notes were issued in
July 1998, subsequent events have resulted in certain changes that would, in the
Company's view, require different, and in certain instances less favorable,
assumptions in order to reflect a comparable degree of conservatism if the
Timber Notes were being structured and issued for the first time as of the date
of this Supplement. See "Amortization After Giving Effect to the Headwaters
Transaction."

BANKRUPTCY OR INSOLVENCY OF PACIFIC LUMBER OR SALMON CREEK

      Pacific Lumber expects that in the near term its cash flows from
operations will be adversely affected by an inadequate supply of logs and a
slowdown in lumber production. Furthermore, Pacific Lumber does not expect to
receive any dividends from the Company in 1999, borrowings available under the
Pacific Lumber Credit Agreement will decrease significantly from the $27.5
million available as of December 31, 1998 due to a decline in receivables and
inventories required to secure the facility and, until such time as there are
adequate dividends from the Company or a determination is made that all or a
significant portion of the funds subject to the Escrow Agreement can be
released, Pacific Lumber expects that it will be dependent upon its parent to
meet some portion of its working capital and capital expenditure requirements.

      If the Company's future cash flows are not sufficient to generate
distributable funds to Pacific Lumber, Pacific Lumber's ability to satisfy its
operating expenses and capital expenditure requirements will be materially
impaired. If such impairment were to occur and to result in the bankruptcy or
insolvency of Pacific Lumber or Salmon Creek, a creditor or bankruptcy trustee
of Pacific Lumber or Salmon Creek, as applicable, could attempt to gain access
to the funds held under the Escrow Agreement or otherwise to support the Timber
Notes, or to recover funds distributed or used for such purposes. The success of
any such attempt would depend on the facts and circumstances, including the
timing and nature of the transfer of such funds to support the Timber Notes, the
timing of such bankruptcy or insolvency, and the solvency and financial
condition of Pacific Lumber, Salmon Creek and the Company on the date of
transfer of such funds to support the Timber Notes.

      In addition, if Pacific Lumber is unable to meet its operating expenses
and capital expenditure requirements, the Company's operations could be
adversely affected if Pacific Lumber's cash shortfalls affect its ability to
perform its obligations under the New Services Agreement or the New Purchase
Agreement. The Structuring Cash Flows, and the assumptions used to create the
Structuring Cash Flows, were not prepared with reference to (and do not take
account of) Pacific Lumber's operating and other expenses. Under the assumptions
underlying the Structuring Cash Flows, there would be no funds available for
distribution by the Company to Pacific Lumber. At the time such assumptions were
made in structuring the Timber Notes, the Company anticipated that its 

                                      S-6
<PAGE>
actual cash flows would be more favorable than those arising from such
assumptions, and that it would have excess funds available for distribution to
Pacific Lumber. While the Company continues to believe that it will have excess
funds available for distribution to Pacific Lumber, events subsequent to the
structuring of the Timber Notes indicate that the amount that will be so
available will be less than originally contemplated and there can be no
assurance that the timing and amount of distributions to Pacific Lumber from the
Company will be adequate to meet the needs of Pacific Lumber that are not
satisfied from other sources.

REGULATORY RISK UPON FORECLOSURE

      The Timber Notes are secured by, and are payable from the proceeds of, the
Mortgaged Property. The Company does not have any material assets other than the
Mortgaged Property. Accordingly, in the event such proceeds are insufficient to
pay amounts payable on the Timber Notes when due, the Trustee and, to the extent
permitted under the Indenture, the holders of the Timber Notes, will effectively
be limited to the exercise of remedies against the Mortgaged Property, including
foreclosure or exercise of power of sale under the Deed of Trust.

      If the Trustee were to exercise foreclosure or power of sale remedies
under the Deed of Trust, there is a substantial likelihood that the Final HCP,
the Final SYP and the Permits would not be transferable to a purchaser of the
Mortgaged Property without further action by the relevant regulatory
authorities. Pursuant to the California Agreement (as defined on page 12),
entered into in connection with the issuance of the Final Plans and in
connection with forestry, endangered species and environmental laws, rules and
regulations, the restrictions and obligations set forth in the California
Agreement were recorded as covenants running with the land and binding on the
Company and any successor owner for 50 years. The California Agreement also
generally provides that transfers of land included in the Mortgaged Property are
to be conducted in accordance with the Implementation Agreement. The
Implementation Agreement requires, among other things, that dispositions of such
Covered Lands (as defined on page 12) require approval of the Agencies (as
defined on page 11) and amendment of the Permits. However, a transfer may be
processed as a so-called minor modification not requiring public notice and
comment periods if the transferee (a) has entered into an agreement acceptable
to the Agencies to reasonably assure that the lands will be managed so as not to
compromise the effectiveness of the Final HCP or (b) agrees to be bound by the
Final HCP as it applies to the Covered Lands and obtains incidental take permits
following normal permitting procedures. Minor modifications require the approval
of all of the parties to the Implementation Agreement (as defined on page 11).
Disposition of land within marbled murrelet conservation areas also requires
assurances that the marbled murrelet will be adequately protected for 50 years.

                                   THE COMPANY

BACKGROUND

      The Company is a special purpose Delaware limited liability company wholly
owned by Pacific Lumber and was organized by Pacific Lumber to facilitate the
offering of the Timber Notes. As of March 1, 1999, after giving effect to the
consummation of the Headwaters Agreement and the transfer to be made to the
Company of the Elk River Timberlands, the Company owned (i) approximately
206,000 acres of timberlands, including the timber and related timber harvesting
rights with respect to such acreage, (ii) the Company Timber Rights consisting
of the timber harvest rights on an additional approximately 12,200 acres of real
property, (iii) approximately 1,100 acres of timberlands subject to the Pacific
Lumber Timber Rights, and (iv) certain computer hardware and software and other
assets. Substantially all of the Company's assets serve as security for the
Timber Notes. The timberlands owned by the Company and the timberlands subject
to the Company Timber Rights are collectively referred to as the "Company
Timberlands." The timber located on the Company Timberlands which is not subject
to the Pacific Lumber Timber Rights is referred to as the "Company Timber."

      The Company estimates that the amount of Company Timber (including timber
on the Elk River Timberlands and on the Additional Timber Property defined
below) consists of approximately 3.0 million Mbfe of timber by volume, and is
comprised of primarily young growth and old growth redwood and Douglas-fir
timber. In addition, substantial quantities of sub-merchantable trees exist on
the Company Timberlands which are not yet mature and have not been included in
the inventory of the Company Timber. The estimates of the volume of timber
comprising the Company Timber are based on a timber cruise performed in 1986 of
all of Pacific Lumber's 

                                      S-7
<PAGE>
properties at that time (including the Company Timber), as adjusted to reflect
acquisitions, dispositions and actual harvest levels since the cruise and
estimated growth rates of the Company Timber. Subsequent to the issuance of the
Timber Notes, as of March 1, 1999, the Company had expended approximately $19.2
million (using proceeds from the $25.0 million Prefunding Account established
under the Indenture) to purchase approximately 7,100 acres of timberlands (the
"Additional Timber Property"). The Additional Timber Property is not subject to
the Final SYP.

BUSINESS OF THE COMPANY

      Substantially all of the Company's revenues have been and are expected to
continue to be derived from the sale of logs harvested from the Company Timber
by Pacific Lumber pursuant to the New Master Purchase Agreement. The Company
relies on Pacific Lumber to provide, pursuant to the New Services Agreement,
operational, management and related services not performed by its own employees
with respect to the Company Timberlands. As compensation for the services
provided by Pacific Lumber pursuant to the New Services Agreement, the Company
pays Pacific Lumber the Services Fee, and reimburses Pacific Lumber for the cost
of constructing, rehabilitating and maintaining roads, and performing
reforestation services, on the Company Timberlands.

      Prior to harvesting Company Timber, the Company is required to file with
the CDF, and obtain its approval of, a THP for the area to be harvested. The
Company has experienced a significant decrease in the number of available THPs
for the conduct of harvesting on the Company Timberlands. See "--Recent
Operating Results" for a description of difficulties the Company has been
experiencing in the THP preparation, submission and approval process. Although
the Company anticipates that, after a transition period, the implementation of
the Final Plans will streamline the process of preparing THPs and potentially
shorten the time required to obtain approval of THPs, the Company expects the
effects of the existing reduction in the number of available THPs to adversely
affect its operations during at least the first half of 1999. See "--Recent
Operating Results --Log Sales to Pacific Lumber."

      Under the New Master Purchase Agreement and related log purchase
agreements, Pacific Lumber is responsible, at its own expense, for harvesting
and removing Company Timber covered by approved THPs. In order to conduct its
own harvesting and logging operations in California, Pacific Lumber is required
to have a timber operator's license ("TOL") issued by the CDF. See "--Regulatory
and Environmental Matters; The Headwaters Agreement--TimbeR Operator's License"
for information regarding Pacific Lumber's loss of its 1998 conditional TOL in
November 1998, and the recent issuance of its conditional TOL for 1999.

REGULATORY AND ENVIRONMENTAL MATTERS; THE HEADWATERS AGREEMENT

      BACKGROUND

      Regulatory and environmental matters play a significant role in the
Company's operations, which are subject to a variety of California and federal
laws and regulations, dealing with timber harvesting practices, threatened and
endangered species and habitat for such species, and air and water quality.
While regulatory and environmental concerns have resulted in restrictions on the
geographic scope and timing of the Company's timber operations, increased
operational costs and engendered litigation and other challenges to the
Company's operations and THP filings, prior to 1998 they had not had a
significant adverse effect on the Company's financial position, results of
operations or liquidity; however, the Company's 1998 results of operations were
adversely affected by certain regulatory and environmental matters, including
during the second half of 1998 the absence of a sufficient number of available
THPs to enable the Company to conduct its operations at historic levels. See
"--Recent Operating Results."

      In addition to the filing of THPs, California law requires timber owners
such as the Company to demonstrate that their operations will not decrease the
sustainable productivity of their timberlands. A timber company may comply with
this requirement by submitting a sustained yield plan ("SYP") to the CDF for
review and approval. An SYP contains a timber growth and yield assessment, which
evaluates and calculates the amount of timber and long-term production outlook
for a company's timberlands, a fish and wildlife assessment, which addresses the
condition and management of fisheries and wildlife in the area, and a watershed
analysis, which addresses the protection of aquatic resources.

                                      S-8
<PAGE>
      The Company is also subject to federal and state laws providing for the
protection and conservation of wildlife species which have been designated as
endangered or threatened, certain of which are found on the Company Timberlands.
These laws generally prohibit certain adverse impacts on such species (referred
to as a "take"), except for incidental takes pursuant to otherwise lawful
activities which do not jeopardize the continued existence of the affected
species and which are made in accordance with an approved HCP and related
incidental take permit. An HCP, among other things, analyzes the potential
impact of the incidental take of species and specifies measures to monitor,
minimize and mitigate such impact.

      In September 1996, Pacific Lumber and MAXXAM entered into the Headwaters
Agreement with the United States and California that provided the framework for
the acquisition by the United States and California of the Headwaters
Timberlands. A substantial portion of the Headwaters Timberlands consists of
virgin old growth timberlands. Consummation of the Headwaters Agreement was
conditioned upon, among other things (i) federal and state funding, (ii) state
approval of an SYP covering the Company Timberlands, (iii) federal approval of
an HCP covering the Company Timberlands, (iv) the issuance of incidental take
permits with respect to threatened or endangered species on the Company
Timberlands, (v) acquisition of the Elk River Timberlands and (vi) tax closing
agreements satisfactory to MAXXAM and Pacific Lumber. The Headwaters Agreement
transactions were consummated on March 1, 1999.

      EVENTS LEADING TO CONSUMMATION OF THE HEADWATERS AGREEMENT

      In November 1997, President Clinton signed an appropriations bill which
authorized the expenditure of $250 million of federal funds toward consummation
of the Headwaters Agreement. In September 1998, California Governor Wilson
signed the California Headwaters Bill which, among other things, appropriated
$130 million toward consummation of the Headwaters Agreement, and authorized the
expenditure of up to $80 million toward the acquisition at fair market value of
the Owl Creek grove. The bill also provided that if any portion of the $80
million remained after purchase of the Owl Creek grove, it could be used to
purchase certain other timberlands. Other provisions of the California
Headwaters Bill authorized the expenditure of up to $20 million for the purchase
of a portion of the Grizzly Creek grove, in which the timber is owned by Pacific
Lumber.

      The California Headwaters Bill contained provisions requiring the
inclusion of additional environmentally focused provisions in the final version
of the Multi-Species HCP, including establishing wider interim streamside
"no-cut" buffers (while the watershed analysis process referred to below is
being completed) than provided for in the Combined Plan, obligating Pacific
Lumber and the government agencies to establish a schedule that results in
completion of the watershed analysis process within five years (on a watershed
by watershed basis), imposing minimum and maximum "no-cut" buffers upon the
completion of the watershed analysis process and designating the Company's Owl
Creek grove as a marbled murrelet conservation area. The California Headwaters
Bill also provided that the SYP should be subject to the foregoing provisions.

      In July 1998, Pacific Lumber and the Company released the Combined Plan
for the purpose of public review and comment. The Combined Plan provided for,
among other things, certain measures designed to protect habitat for the marbled
murrelet and the northern spotted owl, and required Pacific Lumber to undertake
a specified watershed analysis process designed to result in site specific
protective zones for fish and other wildlife being established on the Company
Timberlands.

      Beginning in December 1998, following the conclusion of the public review
and comment period, federal and state regulatory agencies began to propose
changes to the Combined Plan. These proposals, together with the California
Headwaters Bill, sought to impose more stringent restrictions and requirements,
reducing the amount of Company Timber that could be harvested as compared to the
amount contemplated by the Combined Plan. Certain of the agencies' proposals had
been previously considered and rejected by Pacific Lumber and the Company in the
course of negotiations concerning the Pre-Permit Agreement and the Combined Plan
as, among other things, being unduly restrictive on timber harvesting operations
on the Company Timberlands. As a result, on December 17, 1998, Pacific Lumber
announced that its negotiations with the regulatory agencies regarding these
proposed revisions had not produced agreement on a Multi-Species HCP, as Pacific
Lumber and the Company could not agree to certain of the proposed revisions and
continue to operate effectively. Negotiations continued through December without
the parties reaching an agreement, and on December 31, 1998, Pacific Lumber
announced that it could not concur with the terms of the then-current regulatory
proposals until the Final Plans were received, reviewed and 

                                      S-9
<PAGE>
analyzed. On January 22, 1999, the federal and state agencies published their
final EIR/EIS, which included a revised Multi-Species HCP containing many of the
restrictions to which Pacific Lumber had objected and certain other new
restrictions not agreed to by Pacific Lumber and the Company.

      On February 5, 1999, the Board of Managers of the Company appointed its
independent managers to serve as members of a Special Committee (the "Special
Committee") to review and evaluate, and (if requested by the Board of Managers)
to make a recommendation and report to the Board of Managers with respect to,
the Headwaters Agreement. The Special Committee retained separate legal counsel
to assist it in its review. In addition, the Company retained a nationally
recognized investment banking firm to assist it in its evaluation of the
financial aspects of the Headwaters Agreement. Over the course of the succeeding
three-week period, the Special Committee, the full Board of Managers and their
financial and legal advisors met on numerous occasions to consider the
Headwaters Agreement.

      On February 16, 1999, the Company and Pacific Lumber filed with the CDF
certain information regarding the final EIR/EIS and estimates of sustained
yield, harvest and economic impacts based on various scenarios giving effect to
the new proposed restrictions (the "CDF Filing"). The CDF Filing included
computer-modeled estimates indicating a range of possible average annual net
softwood harvest levels for the first decade of operations under the proposed
restrictions. Pacific Lumber stated in the CDF Filing that, based on its
estimates, minimum average annual harvest levels of 210 million board feet of
softwoods during the first decade were needed in order to generate income and
cash flows to meet interest and capital expenditure obligations; to provide a
minimum basis upon which to plan, adjust, budget and conduct future operations
so as to meet financial obligations and avoid additional layoffs, mill closings
and customer supply disruptions; and to satisfy other obligations to employees,
customers and creditors. On February 25, 1999, the CDF delivered a letter to
Pacific Lumber that in effect interpreted the final EIR/EIS and Final HCP to
limit the Company's projected average annual harvest levels during the first
decade to approximately 137 million board feet of softwoods. On February 26,
1999, Pacific Lumber announced that it could not proceed to consummate the
Headwaters Agreement based on these projected harvest levels and other factors.

      On March 1, 1999, the CDF delivered a superseding letter to Pacific Lumber
approving the Final SYP and stating that, based upon further analysis and
information, the Company's projected base average annual harvest level during
the first decade, consistent with the Final HCP, could be approximately 179
million board feet of softwoods (not including timber harvestable from the
Additional Timber Property). Further, on the same date, the Company received
written clarification from the federal and state wildlife agencies that, among
other things, the adaptive management provision in the Final HCP would be
implemented on a timely and efficient basis, and in a manner that would be both
biologically and economically sound. See "--The Final Plans."

      On March 1, 1999, the Special Committee recommended, after considering the
Headwaters Agreement and the alternatives available to the Company, that the
Company consummate the Headwaters Agreement. It was a condition of the Special
Committee's recommendation that the net proceeds from the sale of the Headwaters
Timberlands and the portion of the Grizzly Creek grove to be sold be deposited
in a restricted account or in a trust arrangement, be made available, while so
held, as necessary to support the Timber Notes, and be released only under
certain circumstances (see "Escrow Agreement"). After consideration of the
Special Committee's recommendation and all other relevant factors, the Board of
Managers voted unanimously to consummate the transactions contemplated by the
Headwaters Agreement.

      The factors considered by the Board included the anticipated adverse
regulatory and environmental climate had the Headwaters Agreement not been
consummated, the March 1, 1999 clarifications from the regulatory agencies
referred to above, the funds to be available under the Escrow Agreement to
support the Timber Notes and potential increases in timber harvest levels. Under
the Final Plans, the Company's projected harvest level is approximately 179
million board feet per year for the first decade. The Company also anticipates
harvesting an additional approximately 6 million board feet of timber per year
from the Additional Timber Property. In addition, under applicable California
regulations, timber owners can harvest relatively minor amounts of timber in
excess of their projected average harvest levels for a given decade (not in
excess of ten percent of such amount) without amending the applicable SYP.
Assuming the Company can adjust operationally to the restrictions and conditions
imposed under the Final Plans, the Company believes, although there can be no
assurance, that it can achieve harvest levels under the Final Plans that will
allow it to meet its obligations under the Timber Notes without giving effect to
the use of funds now held under the Escrow Agreement.

                                      S-10
<PAGE>
      THE FINAL PLANS

      As part of the consummation of the Headwaters Agreement, the Company and
Pacific Lumber reached agreement with various federal and state regulatory
agencies with respect to the Final Plans. The Final Plans include the Final HCP
and the Final SYP. The Final HCP provides for the issuance by state and federal
regulatory agencies of the Permits with respect to certain threatened,
endangered and other species, found on the Company Timberlands over a term of 50
years. The Permits issued under the Final HCP allow incidental takes of 17
different species covered by the Final HCP, including the coho salmon, the
marbled murrelet, the northern spotted owl and the steelhead trout.

      The Final HCP has modified certain provisions of the Combined Plan
proposed in July 1998 and includes other provisions contemplated by the
California Headwaters Bill. Among other things, it no longer covers 19 of the
species which were included in the Combined Plan. The Final HCP also increased
the size of the marbled murrelet conservation areas, and has also adopted the
wider interim streamside "no cut" buffers contemplated by the California
Headwaters Bill. Pending completion of the watershed analysis, the Final HCP
also provides for "no cut" buffers adjacent to certain intermittent watercourses
on the Company Timberlands that flow only in response to significant
precipitation. The Company has not completed its analysis of the location of all
of the intermittent streams on its property. The areas set aside for streamside
buffers may be adjusted up or down, subject to certain minimum and maximum
buffers, based upon the watershed analysis process, which the Final HCP requires
be completed within five years of its effective date. The watershed analysis
will also be reassessed every five years.

      The Final HCP also imposes certain restrictions on the use of roads on the
Covered Lands (as defined below) by Pacific Lumber and the Company during
several months of the year and during periods of wet weather, except for certain
limited situations. These restrictions may restrict operations on the Company
Timberlands so that many harvesting activities could generally only be carried
out from June through October of any particular harvest year, and then only if
wet weather conditions do not exist. However, the Company anticipates that some
harvesting will be able to be conducted during the other months. The Final HCP
also requires the Company and Pacific Lumber to stormproof 75 miles of roads on
the Covered Lands on an annual basis, and also to build and repair certain
roads. The Final HCP requires the stormproofing to be done between May 2 and
October 14 of each year, while the road building and repair is to be
accomplished between June 2 and October 14 of each year. The stormproofing and
road building and repair is also required to be suspended if certain wet weather
conditions exist.

      The Final HCP contains an adaptive management provision, which various
regulatory agencies have clarified will be implemented on a timely and efficient
basis, and in a manner which will be both biologically and economically sound.
This provision allows Pacific Lumber or the Company to propose changes that are
consistent with the California Agreement (as defined below) to any of the Final
HCP prescriptions based on, among other things, certain economic considerations.
The regulatory agencies have also clarified that in applying this adaptive
management provision, to the extent the changes proposed by Pacific Lumber do
not result in the jeopardy of a particular species, the regulatory agencies will
consider the practicality of the suggested changes, including the cost to
Pacific Lumber and economic feasibility and viability.

      IMPLEMENTING AGREEMENTS

      In connection with consummation of the Headwaters Agreement, the Company,
Pacific Lumber and Salmon Creek (collectively, the "Companies") entered into
several implementing agreements, including an Implementation Agreement with
Regard to Habitat Conservation Plan (the "Implementation Agreement") among the
Companies and NMFS, USFWS, CDFG and the CDF (the "Agencies") to effectuate the
Final HCP. Pursuant to the Implementation Agreement, NMFS, USFWS and CDFG found
that the Final HCP met all applicable regulatory requirements and authorized the
issuance of the Permits. Each new THP on the Covered Lands to be submitted by
the Company is required to incorporate the provisions of the Final HCP. Timber
harvesting and certain other specified activities detrimental to the marbled
murrelet are prohibited for the life of the Permits in all of the marbled
murrelet conservation areas. Such activities are prohibited in the Grizzly Creek
grove for an initial five-year period to allow an opportunity for a portion of
the grove to be purchased. Timber harvesting and certain other specified
activities may take place in the Grizzly Creek grove after the initial five-year
period unless USFWS or CDFG, in conjunction with analysis from a scientific
panel, make certain determinations under the ESA and CESA regarding 

                                      S-11
<PAGE>
the effect on the marbled murrelet of these activities. If USFWS or CDFG make
such a determination, the Grizzly Creek grove is required to be managed as a
marbled murrelet conservation area.

      Under the Implementation Agreement, the Companies are required to expend
such funds as may be necessary to fulfill each of their obligations under the
Final HCP and to post $2 million security to help secure certain of their
obligations under the Final HCP, which amount is subject to an annual inflation
index and is increased by the amount of any liquidated damages the Companies are
required to pay to California in the prior year pursuant to the California
Agreement. The Companies are also required to fund an independent third party to
monitor compliance with the Final HCP. In addition, the Companies are required
to use reasonable efforts to furnish such additional information as the Agencies
may request regarding the Final HCP. The Agencies also have the right to inspect
the Covered Lands and the records relating the Final HCP.

      The Implementation Agreement permits the Companies to add up to 25,000
acres to the Final HCP so long as various conditions are satisfied, including
that the acreage to be added must be situated within one mile of the main
contiguous portion of the Covered Lands, which are defined in the Implementation
Agreement generally to include all timberlands owned by the Companies on the
date of the Implementation Agreement.

      The Implementation Agreement provides that the Companies may relinquish
the Permits; provided that in the event of a relinquishment or revocation of the
Permits, the Companies must fully mitigate for the take of species that has
occurred prior to the relinquishment or revocation. The extent of the full
mitigation that would be required depends on a variety of circumstances. If it
is determined that the Companies must so mitigate for the prior take of species,
the Companies are required to execute a binding covenant running with the land,
in form and content satisfactory to the Agencies, setting forth such commitment.

      The Companies also entered into a separate agreement regarding enforcement
of the California Headwaters Bill (the "California Agreement") with the
California Resources Agency, CDFG, the CDF and the California Wildlife
Conservation Board ("CWCB"). The California Agreement, among other things,
provides that the Companies shall not undertake any timber harvesting
detrimental to the marbled murrelet in conservation areas totaling approximately
7,700 acres for 50 years from the effective date of the California Agreement.
Pursuant to the requirements of the California Agreement, and in connection with
forestry, endangered species and environmental laws, rules and regulations, the
terms and conditions of the California Agreement were recorded at closing as
terms and conditions against the Covered Lands, to bind the Company and its
successors and assigns for a term of 50 years. The California Agreement further
provides for various remedies in the event of a breach of the agreement, the
Final HCP, the Implementation Agreement, the State Permit, the California
Headwaters Bill or any THP, including the issuance of written stop orders with
respect to specified harmful activities, and liquidated damages for various
breaches.

      The California Agreement also provides that the Companies are liable to
the state for the reasonable costs of mitigation or similar work performed by
California as a "self-help" remedy in certain circumstances. The Companies are
also required to reimburse California for monitoring for compliance with the
agreement and to allow for inspection of timber harvesting activities. The
Companies are also required to post $2 million security under the California
Agreement (which is the same $2 million required, as described above, under the
Implementation Agreement). The California Agreement generally provides that
transfers of land are to be conducted in accordance with the Implementation
Agreement. The California Agreement also provides that it may not be amended
unless, among other things, certain California academic officials and a panel of
scientists have found the proposed amendment to be consistent with the ESA, the
Final HCP and the California Headwaters Bill.

      OWL CREEK AND GRIZZLY CREEK AGREEMENTS

      The California Headwaters Bill appropriated up to $80 million toward the
purchase of the Owl Creek grove from the Company, and up to an additional $20
million toward the purchase of a portion of the Grizzly Creek grove, as
specified by California, from Pacific Lumber. In connection with the
consummation of the Headwaters Agreement, California entered into agreements
with respect to the future purchase of the Owl Creek grove (the "Owl Creek
Agreement") and a portion of the Grizzly Creek grove (the "Grizzly Creek
Agreement").

                                      S-12
<PAGE>
      Under the Owl Creek Agreement, the Company agreed to sell the Owl Creek
grove to the state of California for consideration consisting of the lesser of
the appraised fair market value or $79.65 million. The state may pay the
consideration for the Owl Creek grove to the Company in cash or, at the state's
option, 25% in cash and the balance in three equal annual installments without
interest. Should the Company disagree with the methodology of the appraisal or
its application, or if the fair market value determined under the appraisal is
less than $79.65 million, the Company would have the right to terminate the Owl
Creek Agreement. California must purchase the Owl Creek grove by the later of
the state's fiscal year immediately following the fiscal year in which the state
purchases the Grizzly Creek property, or June 30, 2001. Consummation of the
purchase transaction under the Owl Creek Agreement is also subject to typical
real estate title and other closing conditions. The California Headwaters Bill
provides that the appraisal methodology, at the Company's option, may assume the
issuance of all necessary permits and approvals with respect to the Owl Creek
grove, including the Permits.

      With respect to the potential Grizzly Creek transfer, Pacific Lumber and
the CWCB agreed that Pacific Lumber would transfer a portion of the Grizzly
Creek grove to the state of California at a purchase price not to exceed $19.85
million. Within thirty days of the effective date of the Grizzly Creek
Agreement, Pacific Lumber is to furnish a list of licensed appraisers to the
state for its consideration. The state is then to select an appraiser from this
list to determine the fair market value of the property, as specified by
California, with Pacific Lumber having the right to terminate the agreement if
it reasonably disagrees with the methodology employed with respect to the
appraisal or in the application of such methodology. The Grizzly Creek Agreement
contains customary representations and warranties, and provides that California
must purchase a portion of the Grizzly Creek grove by no later than October 31,
2000. Also pursuant to the terms of the Grizzly Creek Agreement, Pacific Lumber
granted the state of California a five-year option to purchase, at fair market
value, additional property within the Grizzly Creek grove. The Company owns the
land, but not the timber, on a portion of the Grizzly Creek property and would
receive a small portion of the proceeds from the sale based on the fair market
value of its land. Consummation of the purchase transaction under the Grizzly
Creek Agreement is also subject to typical real estate title and other closing
conditions. The net proceeds of the sale of the portion of the Grizzly Creek
grove to be sold will also be placed in escrow (on the same basis as the net
proceeds of the sale of the Headwaters Timberlands) unless, at the time of
receipt of such proceeds, funds are no longer on deposit under the Escrow
Agreement.

      TIMBER OPERATOR'S LICENSE

      On February 26, 1999, the CDF issued Pacific Lumber a conditional TOL for
calendar year 1999. The 1999 TOL requires, among other things, that harvesting
under the Company's approved THPs by Pacific Lumber, the Company and their
contractors will be governed by limitations that require non-emergency road use
activities to cease under certain wet weather conditions. These road use
restrictions are substantially similar to those applicable under the Final Plans
and the 1998 TOL. The 1999 TOL also provides that Pacific Lumber shall enhance
its compliance program by, among other things, providing training for its
logging personnel, increasing the size of its compliance team and retaining an
outside consulting firm to audit its compliance procedures and make
recommendations for improvement. Pacific Lumber has completed most of these
items. The 1999 TOL, among other things, also contains a requirement that
Pacific Lumber pay a conservation organization designated by the CDF three times
the value of any timber felled by Pacific Lumber or any other licensed timber
operator in any no-cut zone on the Company Timberlands. The 1999 TOL also
advises Pacific Lumber that should the 1999 TOL be revoked, the issuance of a
new conditional license, absent compelling circumstances, would be unlikely.
Pacific Lumber does not believe that the restriction imposed by the 1999 TOL
will have a material adverse effect on its, or the Company's, business or
financial performance. See page 18 of the Prospectus under the heading
"Summary--Pacific Lumber."

      CERTAIN LEGAL PROCEEDINGS

      With the consummation of the Headwaters Agreement, the Company, Pacific
Lumber and Salmon Creek made the necessary filings to dismiss with prejudice the
pending Takings Litigation. The Company believes that the consummation of the
Headwaters Agreement will enhance the Company's position with respect to the
COHO LAWSUIT, EPIC LAWSUIT and other similar lawsuits in the future. The
Companies are seeking to dismiss the EPIC LAWSUIT as moot based on the
consummation of the Headwaters Agreement, the implementation of the Final HCP
and the conclusion of the consultation requirements. On March 15, 1999, the
Court affirmed its preliminary injunction until it reaches a decision on the
merits of the EPIC LAWSUIT. However, subsequent to this ruling, the Court heard
the 

                                      S-13
<PAGE>
defendants' motion for summary judgment on the merits of the case, and issued an
order for the plaintiffs to show cause why the lawsuit should not be dismissed
as moot since the consultation requirement appears to have been concluded.
However, the Company is unable to predict the outcome of this case or the COHO
LAWSUIT, the timing of such, or their ultimate impact, if any, on the Company's
financial condition or results of operations, or the ability to harvest timber
under the Company's THPs.

      On or about January 29, 1999, the Company received a letter from two
private environmental advocacy groups of their 60-day notice of intent to sue
the Company, Pacific Lumber, several of the federal and state agencies and
others under the ESA. The letter alleges various violations of the ESA, and
challenges, among other things, the validity and legality of the Permits issued
in conjunction with the Final Plans. The Company does not know when or if a
lawsuit will be filed by the groups regarding these matters, or if a lawsuit is
filed, the ultimate impact of such lawsuit on the Final Plans or the Company's
financial condition or results of operations.

RECENT OPERATING RESULTS

      SELECTED 1998 AND 1997 OPERATING AND FINANCIAL INFORMATION

      The following summary of unaudited historical financial data for each of
the years in the two year period ended December 31, 1998 should be read in
conjunction with the information contained in "Management's Discussion and
Analysis of Financial Condition and Results of Operations" below.


                           SCOTIA PACIFIC COMPANY LLC

                 SELECTED OPERATING AND FINANCIAL INFORMATION
       (DOLLARS IN MILLIONS EXCEPT DELIVERIES AND AVERAGE SALES PRICES)

                                                        YEAR ENDED DECEMBER 31,
                                                       ------------------------
                                                          1998          1997
                                                       ----------    ----------
Log deliveries (Mbfe) ..............................      115,700       182,300
                                                       ==========    ==========
Average sales price per Mbfe .......................   $      694    $      693
                                                       ==========    ==========
Log sales to Pacific Lumber ........................   $     80.3    $    126.4
                                                       ----------    ----------
Operating expenses:
   General and administrative expenses .............          9.1           8.3
   Depletion and depreciation ......................         11.3          16.8
                                                       ----------    ----------
                                                             20.4          25.1
                                                       ----------    ----------
Operating income ...................................         59.9         101.3

Other income (expense):
   Interest and other income .......................          2.5           2.8
   Interest expense ................................        (43.9)        (27.3)
                                                       ----------    ----------
Income before income taxes .........................         18.5          76.8
Provision in lieu of income taxes ..................         (7.6)        (31.2)
                                                       ----------    ----------
Income before extraordinary item ...................         10.9          45.6
Extraordinary item:
   Loss on early extinguishment of debt ............        (35.4)         --
                                                       ----------    ----------
Net income (loss) ..................................   $    (24.5)   $     45.6
                                                       ==========    ==========

      Results from operations for 1998 reflect interest expense on the Old
Timber Notes until July 19, 1998 and on the Timber Notes thereafter. Had the
Timber Notes been outstanding for the full year, the Company would have incurred
interest expense of $65.3 million and would have had a loss before income taxes
in 1998 of $4.5 million. Cash flows available for debt service (after capital
expenditures) would have been slightly more than that needed to pay interest on
the Timber Notes.

                                      S-14
<PAGE>
      MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

      SEASONALITY. Logging operations on the Company's timberlands are highly
seasonal and have historically been significantly higher in the months of April
through November than in the months of December through March. Management
expects that the Company's revenues and cash flows will continue to be markedly
seasonal. The Company's seasonality is expected to become more pronounced than
it has historically been because of the harvesting, road use, wet weather and
other restrictions imposed by the Final HCP. As a result, a substantial majority
of the future harvesting on the Company Timberlands can be expected to be
concentrated during the period from June through October of each year. Some of
these restrictions may be modified under the adaptive management provision
contained in the Final HCP, and as a result of the watershed analysis process to
be performed over the five-year period beginning March 1, 1999. See
"--Regulatory and Environmental Matters; The Headwaters Agreement--The Final
Plans." However, the Company can give no assurances that such modifications to
the Final HCP will be achieved, and that the Company will not continue to
experience such seasonal restrictions on its operations for the remainder of the
term of the Timber Notes.

      LOG SALES TO PACIFIC LUMBER. The Company's revenues from log sales
declined from $126.4 million for the year ended December 31, 1997 to $80.3
million for the year ended December 31, 1998 as a result of the decrease in the
volume of log deliveries for such periods from 182,300 Mbfe to 115,700 Mbfe,
respectively. The well-above-normal rainfall during the first half of 1998 and
additional restrictions on wet weather operations pursuant to the terms of the
1998 TOL, together with logging restrictions during the nesting seasons for both
the northern spotted owl and the marbled murrelet, were the principal factors
that impeded logging operations on the Company Timberlands during the first half
of 1998. Revenues for the second half of 1998 were primarily affected by a
reduction in the volume of logs harvested as a result of the factors discussed
below.

      The reduced level of logging activities on the Company Timberlands during
the second half of 1998 was due in substantial part to the absence of a
sufficient number of THPs available for harvest to enable the conduct of
operations at levels consistent with those in the comparable period of 1997. The
diminished supply of available THPs was attributable to a reduced volume of
approved THPs during the second half of 1998 as well as regulatory and judicial
restrictions imposed upon harvesting activities in areas covered by previously
approved THPs. The reduced number of approved THPs was, and continues to be,
attributable to several factors, including a significantly reduced level of THPs
submitted by the Company to the CDF during 1998 and the first two months of 1999
due to (a) the extensive amount of time devoted by the Company's foresters,
wildlife and fisheries biologists and other personnel to (i) amending a
significant number of previously submitted THPs to incorporate various new
requirements which Pacific Lumber agreed to as part of the Pre-Permit Agreement,
(ii) preparing the Combined Plan and all the related data, responding to
comments on the Combined Plan, and assessing and responding to federal and state
proposals and changes concerning the Combined Plan and incorporated into the
Final Plans, (iii) responding to comments received by the Company from various
federal and state governmental agencies with respect to its filed THPs in light
of the new and more stringent requirements that Pacific Lumber agreed to observe
pursuant to the Pre-Permit Agreement and (iv) assisting Pacific Lumber (in
accordance with the New Additional Services Agreement) with responding to newly
filed litigation involving certain of the Company's approved THPs and (b)
implementation of a provision contained in the Pre-Permit Agreement which
requires, for the first time, a licensed geologist to review virtually all of
the Company's THPs prior to submission to the CDF. The Company also experienced
an unexpected significantly slower rate of review and approval with respect to
its filed THPs due, in large part, to the issues that emerged in applying the
new requirements embodied in the Pre-Permit Agreement to the Company's THPs,
certain of which requirements imposed new forestry practices that applied solely
to operations on the Company Timberlands. As a result of the factors discussed
above, the Company's inventory of approved THPs was severely diminished at March
1, 1999, which limited, and continues to limit, its ability to conduct
harvesting operations on the Company Timberlands.

      With the consummation of the Headwaters Agreement, Pacific Lumber has
completed its work in connection with preparation of the Final Plans; however,
significant additional work will be required in connection with its
implementation. The remainder of 1999 will be a transition year for the Company
with respect to the filing and approval of its THPs. Certain of the THPs which
were approved by the CDF prior to March 1, 1999 were grandfathered under the
Final Plans, and are harvestable subject to the harvesting restrictions
prescribed under the THPs and satisfaction of certain agreed conditions. The
remaining THPs which were in the process of being 

                                      S-15
<PAGE>
reviewed but were not yet approved by the CDF at the time of the consummation of
the Final Plans each require varying degrees of revisions in order to comply
with the requirements of the Final Plans. The rate of submissions of THPs and
the review and approval of THPs during the next quarter may be slower than the
Company has historically experienced as the Company and the CDF develop
procedures for implementing the Final Plans. Accordingly, the Company believes
that its rate of new THP submissions will not increase until some time in the
second or third quarter of 1999. Nevertheless, the Company anticipates that
after a transition period, the implementation of the Final Plans will streamline
the process of preparing THPs and potentially shorten the time required to
obtain approval of THPs. However, there can be no assurance that the Company
will not continue to experience difficulties in submitting and receiving
approvals of its THPs similar to those difficulties it has been experiencing.

      OPERATING INCOME AND INCOME BEFORE INCOME TAXES. Operating income was
$59.9 million and $101.3 million for the years ended December 31, 1998 and 1997,
respectively. Income before income taxes was $18.5 million and $76.7 million for
the years ended December 31, 1998 and 1997, respectively. The decline in
operating income and income before income taxes is principally due to the
decrease in log sales discussed above, offset by a decline in depletion expense
attributed to the decrease in harvest volumes between periods. General and
administrative expenses were higher for the year ended December 31, 1998
compared to 1997 primarily due to increased fees for professional services
relating to THP preparation and road maintenance costs provided for under the
New Services Agreement, but were partially offset by lower yield taxes which
vary directly with the volume of log harvest. In addition to the impact from
lower operating income, income before income taxes also declined between periods
due to the higher interest expense resulting from the increase in debt from the
Timber Notes.

      LIQUIDITY AND CAPITAL RESOURCES. The Company had sufficient cash on hand
to pay the interest due on the Timber Notes on the January 20, 1999 payment
date, but did not have sufficient additional cash to pay Minimum Principal
Amortization or Scheduled Amortization. Nonetheless, the Company paid $5.4
million of principal on the Timber Notes (the amount equal to Scheduled
Amortization) using funds provided as a capital contribution by Pacific Lumber,
which in turn received a $5.0 million capital contribution from its indirect
parent, MGI.

      The Company believes that it will not generate sufficient cash from
operations to pay interest on the Timber Notes on the July 20, 1999 payment
date. However, the Company expects that funds sufficient to meet debt service
obligations on the Timber Notes during 1999 will either be made available from
funds borrowed under the Line of Credit Agreement, through capital contributions
from Pacific Lumber or a direct or indirect parent corporation, or from the use
of funds now held under the Escrow Agreement.

      With respect to long-term liquidity, the Company believes that, without
giving effect to any use of the funds now held under the Escrow Agreement, its
existing cash and funds available under the Line of Credit Agreement, together
with its ability to generate sufficient levels of cash flows from operations
over the long term, should provide sufficient funds to meet its long-term
working capital, capital expenditures and required debt service obligations. If
the Company generates excess funds after the payment of operating expenses,
capital expenditures, interest, Premiums and required principal payments, it may
at its option either pay dividends, retain these funds for internal purposes or
make voluntary principal payments. The Company has prepared preliminary
estimates of its cash flows from operations and its ability to pay interest and
principal over the term of the Timber Notes based on the current expectations of
harvest levels under the Final Plans but excluding the effect of any use of
funds now held under the Escrow Agreement. These estimates indicate that: (i)
through the January 20, 2014 Note Payment Date, the required amortization of the
Timber Notes would be at the principal payments shown in the Minimum Principal
Amortization Schedules for all but the three Note Payment Dates ending with the
January 20, 2001 Note Payment Date, but would be below the principal payments
shown in the Scheduled Amortization Schedules, and (ii) required amortization
would result in the Timber Notes being fully amortized prior to the July 20,
2028 final maturity date. These estimates also indicate that, after the January
20, 2014 Note Payment Date (which is the Scheduled Maturity Date for the Class
A-2 and the Class A-3 Timber Notes), the required amortization of the Timber
Notes would exceed the principal payments shown on the Minimum Principal
Amortization Schedules. However, there can be no assurance that the Company will
be able to achieve these results. Cash flows from operations may continue to be
adversely affected if the Company does not experience improvements in the THP
submission and approval process, or if inclement weather conditions or seasonal
operating restrictions under the Final HCP hamper harvesting operations. Cash
flows from operations would also be adversely affected if additional judicial or
regulatory 

                                      S-16
<PAGE>
restrictions are imposed on the Company's harvesting activities, or if the Final
Plans are not implemented in accordance with the Company's current expectations.

      PRELIMINARY 1999 INFORMATION

      As a result of road use and other restrictions on logging operations
during wet weather and the diminished inventory of available THPs, the Company's
timber harvest during January and February 1999 continued to be at the low
levels experienced during the same period in 1998.

      The Company had an inventory of approved THPs for the harvesting of
approximately 41,000 Mbfe of timber as of March 1, 1999, subject to satisfaction
of certain agreed conditions. The Company anticipates that, upon expiration of
the restricted period of road use imposed under the Final HCP, and given
favorable weather conditions, the Company should be able to resume more normal
harvesting activities in June 1999. However, the Company expects that its
experience in implementing the Final Plans will make it better able to analyze
the impact of such restrictions on its future harvesting operations, including
its ability in the near term to harvest timber under approved THPs.


                                 PACIFIC LUMBER

RECENT OPERATING RESULTS

      Pacific Lumber's operating results for the year ended December 31, 1998
were also adversely affected by the factors described under "The Company--Recent
Operating Results" above, and its 1999 results will be adversely affected by the
decrease in log and lumber inventories. Pacific Lumber has terminated or laid
off over 200 employees in 1999, and more layoffs will be required. In addition,
Pacific Lumber has partially curtailed operations at all of its mills. Pacific
Lumber expects that such curtailments will continue for several months until
such time as log inventories are adequate to achieve normal lumber production
levels. Lumber shipments in 1999 are expected to be adversely affected by this
slowdown in production.

LIQUIDITY AND CAPITAL RESOURCES

      Pacific Lumber expects that near term cash flows from operations will be
adversely affected by the inadequate supply of logs and the slowdown in lumber
production. Furthermore, Pacific Lumber does not expect to receive any dividends
from the Company in 1999, and borrowings available under the Pacific Lumber
Credit Agreement will decrease significantly from the $27.5 million available as
of December 31, 1998 due to a decline in receivables and inventories required to
secure the facility. As a result of the consummation of the Headwaters
Agreement, Salmon Creek, Pacific Lumber's wholly owned subsidiary, received
$299,850,000 in cash (before deducting closing costs). Approximately
$285,000,000 of these proceeds have been deposited in an escrow account pursuant
to the Escrow Agreement to support the Timber Notes, and are not available for
distribution to Pacific Lumber unless and until they are released from escrow in
accordance with the terms of the Escrow Agreement.
See "Escrow Agreement."

      Pacific Lumber anticipates that cash flows from operations together with
funds available under the Pacific Lumber Credit Agreement (but excluding any
possible funds which may be released under the Escrow Agreement) will not be
adequate to meet its working capital and capital expenditure requirements for
1999 and it anticipates that contributions will be made by its indirect parent,
MGI, to meet such shortfalls. With respect to long-term liquidity, Pacific
Lumber expects that, until such time as there are adequate dividends from the
Company or a determination is made that all or a significant portion of the
funds now held under the Escrow Agreement can be released, it will be dependent
upon its parent to meet some portion of its working capital and capital
expenditure requirements.

                                      S-17
<PAGE>
        AMORTIZATION AFTER GIVING EFFECT TO THE HEADWATERS TRANSACTION


      Provisions of the Final Plans impose significant harvesting and operating
restrictions and are expected to reduce the amount of Company Timber that may be
harvested, particularly in the first year or two of operations under the Final
Plans while the Company makes the operational and logistical adjustments
necessary to operate effectively under the Final Plans. The Company also
anticipates that it will experience higher operating costs as a result of the
Final Plans, and will sell a somewhat higher proportion of smaller diameter and
lower quality logs, resulting in a lower per board foot average purchase price,
than the Company had anticipated under its original Combined Plan.

      The Company now expects that, through the January 20, 2001 Note Payment
Date, the actual rate of amortization of the Timber Notes will generally be
slower than that indicated on the Minimum Principal Amortization Schedules
without giving effect to any use of the funds now held under the Escrow
Agreement. The Company believes, although there can be no assurance, that, after
the January 20, 2001 Note Payment Date, without giving effect to any use of the
funds now held under the Escrow Agreement, it will generate sufficient cash from
operations to pay interest and Minimum Principal Amortization on the Timber
Notes, and will further generate excess funds which the Company could use to
make voluntary principal payments on the Timber Notes, retain for its own use or
distribute as dividends to its parent, Pacific Lumber. If the Owl Creek grove is
sold as currently contemplated under the Owl Creek Agreement, the Company will
not be required to make significant additional principal payments on the Timber
Notes, and the funds received in connection with any such sale would generally
be available to the Company to make voluntary principal payments on the Timber
Notes, to be retained for its own use, or to be distributed as a dividend to
Pacific Lumber.

      The assumptions made in the Structuring Cash Flows were made solely for
purposes of generating the Structuring Cash Flows and structuring the
transaction. Accordingly, they were not updated in connection with the offering
of the New Notes (and the Company does not intend to update them for any other
purpose).

      The Company has performed a preliminary analysis of the provisions of the
Final Plans in order to compare those provisions to the assumptions made in
connection with the preparation of the Initial Harvest Schedule and the other
Scheduled Assumptions (set forth on pages 68 through 70 of the Prospectus), and
to assess the estimated impacts on the Company's anticipated future harvest
levels and cash flows. The following summarizes that analysis and comparison:
(i) based on the restrictions in the Final Plans and the Company's current
estimates, the Company currently believes, although there can be no assurance,
that it could reasonably expect to harvest and sell, for each of the periods set
forth in the following table, the average amount of timber per year set forth in
such table under the column "Preliminary Analysis of Final Plans" (the
comparable average amounts of timber per year assumed in the Scheduled
Assumptions to be harvested and sold in each such year is set forth in the
following table under the column "Scheduled Assumptions"):


                                             PRELIMINARY ANALYSIS    SCHEDULED
                                                OF FINAL PLANS      ASSUMPTIONS
                                             --------------------   ------------
July 1998 through December 2007 (9.5 years) .        138,500 Mbfe   162,274 Mbfe
January 2008 through December 2017 (10 years)        117,100 Mbfe   132,131 Mbfe
January 2018 through June 2028 (10.5 years) .         79,500 Mbfe    87,692 Mbfe

(ii) operating expenses in the initial year are currently assumed to be $12.0
million (of which less than 10% is assumed to vary with harvest) rather than
$6.9 million (of which $3.5 million was assumed to vary with harvest) to reflect
the additional personnel, road maintenance and other expenses required primarily
to comply with the Final HCP, (iii) capital expenditures in the initial year are
currently assumed to be $8.9 million (of which less than 10% is assumed to vary
with harvest) rather than $7.7 million (of which $5.6 million was assumed to
vary with harvest) primarily to reflect the increase in the annual requirement
to storm proof roads under the Final HCP to 75 miles per year from the
previously expected 50 miles per year, and (iv) the composition of harvested old
growth redwood and Douglas fir has been adjusted to reflect the somewhat higher
percentage of smaller diameter and lower quality logs currently expected under
the Final Plans, with the result that the average realized price per Mbfe would
be lower 

                                      S-18
<PAGE>
than that assumed in the Scheduled Assumptions by approximately 2.9% in the
period from July 1998 through December 2007 and by less than 1% thereafter.

      In preparing its preliminary analysis, the Company assumed that in each
year after 2000 it would achieve harvests from the Covered Lands at the level
permitted under the Final SYP without amendment, as well as harvests from the
Additional Timber Property. As discussed above, the Company faces a number of
uncertainties in operating under the Final Plans, including uncertainties in
predicting the effects of significant regulatory restrictions and requirements
imposed pursuant to the Final Plans. No assurance can be given that the Company
will obtain approved THPs authorizing it to harvest at the level permitted under
the Final SYP, or even if such approved THPs are obtained, that the Company will
be able to harvest at such levels under the operating conditions applicable
under the Final Plans.

      Applying the Scheduled Assumptions for purposes of estimating payment and
weighted average life scenarios, but substituting the updated assumptions
discussed above (and without giving effect to any potential utilization of funds
now held under the Escrow Agreement), the Company has estimated that: (i) the
weighted average life and final maturities of the Class A-1 Notes would be 6.8
and 11.5 years, respectively, compared to 5.0 and 8.5 years, respectively, based
on the Scheduled Assumptions utilized in July 1998; (ii) the weighted average
life and final maturity of the Class A-2 Notes, assuming no refinancing in 2014,
would be 15.7 and 18.5 years, respectively, compared to 12.4 and 15.5 years,
respectively, based on the Scheduled Assumptions; and (iii) the weighted average
life and final maturity of the Class A-3 Notes, assuming no refinancing in 2014,
would be 24 and 28.5 years, respectively, rather than 18.7 and 21.5 years,
respectively, based on the Scheduled Assumptions. A substantial portion of the
change in weighted average life and final maturity is attributable to the
decrease in assumed harvest levels and the increase in assumed operating
expenses.

      THE ASSUMPTIONS AND ESTIMATES SET FORTH ABOVE ARE NOT INTENDED TO BE
PROJECTIONS OR FORECASTS, BUT, RATHER, SIMPLY REFLECT THE RESULTS OF
MATHEMATICAL CALCULATIONS UTILIZING THE ASSUMPTIONS AND METHODOLOGIES DESCRIBED
ABOVE. THESE ASSUMPTIONS DO NOT REPRESENT A COMPLETE LIST OF FACTORS WHICH MAY
AFFECT THE REVENUES, COSTS AND CAPITAL EXPENDITURES OF THE COMPANY OR THE
AMORTIZATION OF THE TIMBER NOTES, BUT RATHER INDICATE THOSE FACTORS WHICH ARE
LIKELY TO SIGNIFICANTLY AFFECT THE PERFORMANCE OF THE COMPANY IN FUTURE YEARS.

      THE COMPANY DOES NOT INTEND TO UPDATE OR REVISE THE INFORMATION PRESENTED
ABOVE TO REFLECT THE RESULTS OF ANY CHANGES OCCURRING AFTER THE DATE OF THIS
SUPPLEMENT, INCLUDING ANY CHANGES RELATING TO ANY POTENTIAL FUTURE USE OF FUNDS
DEPOSITED PURSUANT TO THE ESCROW AGREEMENT. IT IS HIGHLY LIKELY THAT ACTUAL
EXPERIENCE WILL VARY FROM THE ASSUMPTIONS AND POSSIBLE CASH FLOW AND
AMORTIZATION DISCUSSED ABOVE. IN PARTICULAR, IF ACTUAL HARVEST LEVELS OR PRICES
ARE LOWER THAN THOSE ASSUMED, OR ACTUAL OPERATING EXPENSES OR CAPITAL
EXPENDITURES ARE HIGHER THAN THOSE ASSUMED, THE WEIGHTED AVERAGE LIVES AND FINAL
MATURITIES COULD BE LONGER OR, IN CERTAIN CASES, THERE COULD BE AN EVENT OF
DEFAULT.

                                ESCROW AGREEMENT

      As a result of the sale of the Headwaters Timberlands on March 1, 1999,
Salmon Creek received proceeds of $299,850,000 in cash, prior to payment of
closing costs and expenses. In accordance with the recommendation of the Special
Committee of the Board of Managers of the Company described above under "The
Company--Regulatory and Environmental Matters; The Headwaters Agreement" and
pursuant to an Escrow Agreement among Salmon Creek, Pacific Lumber and an escrow
agent (the "Escrow Agent"), Salmon Creek has deposited approximately $285
million of such proceeds into a restricted account (the "Escrowed Funds"), which
Escrowed Funds will be made available, while so held in escrow, as necessary to
support the Timber Notes with the balance of approximately $15 million to be
retained to defray expenses in connection with negotiation and consummation of
the Headwaters Agreement. In the event that the expenses in connection with the
negotiation and consummation of the Headwaters Agreement are less than $15
million, the remaining unused portion of the $15 million estimated expense
amount is to be added to the Escrowed Funds. For purposes of this calculation,
expenses include the amount of any security posted within 90 days after the
consummation of the Headwaters Agreement pursuant to the Implementation
Agreement, the California Agreement or any other contemporaneous agreements. The
net proceeds of the sale of the portion of the Grizzly Creek grove to be sold
will also be placed in escrow (on the same basis as 

                                      S-19
<PAGE>
the net proceeds of the sale of the Headwaters Timberlands) unless, at the time
of receipt of such proceeds, funds are no longer on deposit under the Escrow
Agreement.

      Under the Escrow Agreement, the Escrowed Funds will be released by the
Escrow Agent only in accordance with resolutions duly adopted by the Board of
Managers of the Company and, unless the resolutions authorize the payment of
funds exclusively to, or to the order of, the Trustee or the Collateral Agent
under the Indenture, only if one or more of the following conditions is
satisfied: (a) the resolutions authorizing the release of the Escrowed Funds are
adopted by a majority of the Board of Managers of the Company (including the
affirmative vote of the two independent managers); (b) a Rating Agency
Confirmation (as defined in the Indenture) has been received that gives effect
to the release or disposition of funds directed by the resolutions; or (c) the
Company has received an opinion from a nationally recognized investment banking
firm to the effect that, based on the revised harvest schedule and the other
assumptions provided to such firm, the funds that would be available to the
Company based on such harvest schedule, assumptions and otherwise under the
Indenture after giving effect to the release or disposition of funds directed by
such resolutions would be adequate (i) to pay Scheduled Amortization (as defined
in the Indenture) on the Class A-1 and Class A-2 Timber Notes and (ii) to
amortize the Class A-3 Timber Notes on a schedule consistent with the original
harvest schedule as of July 9, 1998 (assuming that the Class A-3 Timber Notes
are not refinanced on January 20, 2014).

      The Escrow Agreement provides that the Escrowed Funds are to be invested,
as Salmon Creek shall instruct, in various specified types of investment grade
securities or as approved by a majority vote of the Board of Managers of the
Company (including the affirmative vote of the two independent managers). Income
received from such investments will be added to the Escrowed Funds. The Escrow
Agreement also contains typical provisions exculpating the Escrow Agent and
providing that its duties are ministerial in nature.

                                     RATINGS

      The Timber Notes were given the following ratings at the time of their
issuance:

                                                    RATING FOR
                                    ----------------------------------------
          RATING AGENCY             CLASS A-1       CLASS A-2      CLASS A-3
          -------------             ---------       ---------      ---------
Moody's.........................        A1             A3             Baa2
S&P.............................        A               A             BBB

      THE RATINGS ON THE TIMBER NOTES ADDRESS ONLY THE PAYMENT OF INTEREST WHEN
DUE AND THE PAYMENT OF ALL PRINCIPAL BY JULY 20, 2028 (THE "FINAL MATURITY
DATE") AND DO NOT ADDRESS PAYMENT OF PRINCIPAL AT ANY FASTER RATE OR THE PAYMENT
OF ANY PREMIUM OR INTEREST ON PREMIUM. A SECURITY RATING IS NOT A RECOMMENDATION
TO BUY, SELL OR HOLD SECURITIES, AND SUCH RATINGS MAY BE SUBJECT TO REVISION OR
WITHDRAWAL AT ANY TIME.

      On November 24, 1998, Moody's announced that it has placed the Timber
Notes on review for possible downgrade of their assigned rating. Moody's
indicated that its rating action was prompted by the suspension by the CDF of
Pacific Lumber's 1998 TOL on November 10, 1998. On February 24, 1999, Moody's
announced that, given its continuing concerns about the status of Pacific
Lumber's TOL, as well as its concerns regarding the status of negotiations on
the Headwaters transactions and proposed changes to the Combined Plan, it was
maintaining its review of the Timber Notes for possible downgrade. A copy of
Moody's announcement is attached to this Supplement as Exhibit A.

      On February 18, 1999, Standard & Poor's Corp. announced that it had placed
the Timber Notes on CreditWatch with negative implications. Standard & Poor's
indicated the CreditWatch placement had been prompted by the potential
set-asides and harvesting restrictions being proposed under the Headwaters
Agreement. Standard & Poor's indicated that if the Headwaters Agreement was
consummated, it would review the final closing documents related to the
transaction to determine if further action was required. A copy of the Standard
and Poor's announcement is attached to this Supplement as Exhibit B.

      The Company intends to begin meeting with the Rating Agencies in the near
future regarding various matters related to the ratings of the Timber Notes.

                                      S-20
<PAGE>
                                    EXHIBIT A

      New York -- Feb 24 -- Moody's today released the following comment:

New York                                New York                       
Maureen Coen                            Everett Rutan                  
Managing Director                       Vice President - Senior Analyst
Structured Finance Group                Structured Finance Group       
Moody's Investors Service               Moody's Investors Service      
JOURNALISTS: (212) 553-0376             JOURNALISTS:  (212) 553-0376   
SUBSCRIBERS: (212) 553-1653             SUBSCRIBERS:  (212) 553-1653   
                                        
              MOODY'S MAINTAINS REVIEW ON SCOTIA PACIFIC TIMBER
                              COLLATERALIZED NOTES


$867 MILLION OF ASSET BACKED NOTES AFFECTED

      New York, <Rating Date Pending> -- On November 24, Moody's placed the
three classes of Timber Collateralized Notes issued by Scotia Pacific Company
LLC (Scotia) on review for possible downgrade. The securities affected are:

      $160.700 MM 6.55% Class A-1 Timber Collateralized Notes rated A1 
      $243.200 MM 7.11% Class A-2 Timber Collateralized Notes rated A3 
      $463.348 MM 7.71% Class A-3 Timber Collateralized Notes rated Baa2

      Moody's rating action was prompted by the fact that on November 10 the
California Department of Forestry and Fire Protection (CDF) suspended the timber
operator's license of The Pacific Lumber Company (Palco) for continued
violations of forest practice rules. The impact of the license suspension has
been minimized by Palco's use of contract loggers to maintain production.
Furthermore, Palco's 1999 timber license is expected to be issued in the near
future.

Moody's is also concerned with the status of the negotiations between Scotia,
Palco and state and federal regulatory authorities over the sale of the
Headwaters forest and approval of the Habitat Conservation Plan and

      Sustained Yield Plan (HCP/SYP). While the Headwaters forest is not owned
by Scotia, and its sale does not directly benefit investors, the sale is
contingent on acceptance of the HCP/SYP, which requires Scotia's consent. A
variety of changes in the HCP/SYP, which were not envisioned when the
transaction was structured last year, may result from these negotiations.

      These changes may reduce the expected timber harvest from the Scotia
properties, and therefore reduce the cash flow available to service the debt.
Inability to reach an agreement on the HCP/SYP and the Headwaters sale would
increase the uncertainty regarding future allowable timber harvests, which would
not be governed by comprehensive conservation and forestry plans.

      Moody's is maintaining its review of the Scotia notes for possible
downgrade until the results of the Headwaters negotiations and their effect on
the credit quality of the Scotia notes become clear. The availability of federal
funding for the Headwaters sale expires March 1. Moody's is monitoring the
process closely, and will continue to keep investors informed.

                                      S-21
<PAGE>
                                   EXHIBIT B


New York -- Feb 17 -- Standard and Poor's Corp.  today  released the following
comment:

                                    * * *

      Standard & Poor's today placed its ratings on Scotia Pacific Company LLC's
timber collateralized notes on CreditWatch with negative implications (see list
below).

      The CreditWatch placement reflects the potential for the transaction to be
adversely impacted by the "Headwaters Agreement," which is in its final stages
of negotiation between the government and Maxxam and its subsidiary the Pacific
Lumber Co. While consummation of the agreement is uncertain, harvesting
restrictions and set-asides proposed by federal and California state regulators,
not originally contemplated, would cause a decrease in original harvest
assumptions. This could impact the required principal amortization and could
potentially negatively impact collateral values and/or cashflows.

      As Maxxam and Pacific Lumber continue to negotiate and assess its options,
Standard & Poor's will review the final agreement to determine the impact, if
any, on the transaction.

                      OUTSTANDING RATINGS PLACED ON CREDIT
                        WATCH WITH NEGATIVE IMPLICATIONS


                                                                  RATING
      Class A-1 $160.700 million timber collateralized notes        A 
      Class A-2 $243.200 million timber collateralized notes        A
      Class A-3 $463.348 million timber collateralized notes       BBB

                                      S-22

                                                                    EXHIBIT 99.3

                            IMPLEMENTATION AGREEMENT

                                 WITH REGARD TO

                            HABITAT CONSERVATION PLAN
                              FOR THE PROPERTIES OF

                           THE PACIFIC LUMBER COMPANY,
                          SCOTIA PACIFIC COMPANY, LLC,
                          AND SALMON CREEK CORPORATION

                                  By And Among

                   THE UNITED STATES FISH AND WILDLIFE SERVICE

                      THE NATIONAL MARINE FISHERIES SERVICE

                   THE CALIFORNIA DEPARTMENT OF FISH AND GAME

                      THE CALIFORNIA DEPARTMENT OF FORESTRY
                               AND FIRE PROTECTION

                                       and

          THE PACIFIC LUMBER COMPANY, SCOTIA PACIFIC COMPANY, LLC, AND
                            SALMON CREEK CORPORATION

                                 February, 1999
<PAGE>
                                    CONTENTS

     RECITALS AND PURPOSES                                            S-6
     AGREEMENT                                                        S-8
          1. DEFINITIONS                                              S-8
          2. FINDINGS AND OBLIGATIONS OF THE AGENCIES                 S-12
          2.1 USFWS                                                   S-12
          2.1.1 USFWS Findings                                        S-12
          2.1.2 USFWS Obligations                                     S-12
          2.2 NMFS                                                    S-12
          2.2.1 NMFS Findings                                         S-12
          2.2.2 NMFS Obligations                                      S-13
          2.3. CDFG                                                   S-13
          2.3.1. CDFG Findings                                        S-13
          2.3.2 CDFG Obligations                                      S-14
<PAGE>
          2.4 CDF Obligations                                         S-14
          3. PALCO RIGHTS AND OBLIGATIONS                             S-14
          3.1. Obligations of PALCO                                   S-14
          3.1.1 Marbled Murrelet Conservation Areas (MMCAs)           S-14
          3.1.2 Grizzley Creek Complex                                S-16
          3.1.3 Implementation of Operating Conservation Program      S-18
          3.1.3.1 Watershed Analysis                                  S-15
          3.1.3.2 Aquatics Conservation Plan Adaptive Management      S-17
          3.1.4 Review of Timber Harvest Plans                        S-20
          3.1.5 No Increase in Take                                   S-20
          3.2. Covered Activities                                     S-20
          3.3 Funding                                                 S-21
          3.4. Monitoring and Reporting                               S-22
          3.4.1. Monitoring                                           S-22
          3.4.2. Annual Reports                                       S-22
          3.4.3 Other Information                                     S-23
          3.4.4 Agency Monitoring                                     S-23
          3.5 Phasing Rights                                          S-24
          4. INCORPORATION OF THE HCP                                 S-24
          5. LAND TRANSACTIONS                                        S-24
          5.1. Acquisition of Land by PALCO Generally                 S-24
          5.2. Effective Date for Covered Lands Acquired After the
                    Effective Date of This Agreement                  S-25
          5.3.3 Transfer of Elk River Property                        S-28
          5.3.4 Disposition of Covered Lands Other Than in MMCAs      S-26
          5.3.4.1 Land Sold With Restrictions                         S-26
          5.3.4.2 Land Sold Without Restriction                       S-27
          5.4. Disposition of Covered Land Through Permit Amendment   S-28
          5.5. Disposition of Land in MMCAs                           S-29
          6. ASSURANCES                                               S-29
          6.1. Federal Assurances                                     S-29
          6.1.1. Covered Species Listed After the Effective Date      S-29
          6.1.2. Migratory Bird Treaty Act, Bald and Gold Eagle
                    Protection Act                                    S-29
          6.1.3. Further Permits                                      S-29
          6.1.4. Critical Habitat                                     S-30
<PAGE>
          6.1.5. Future Listing of Species Other Than Covered
                    Species                                           S-30
          6.1.6. Determination of Changed Circumstances and
                    Unforeseen Circumstances                          S-30
          6.2. State Assurances                                       S-33
          6.2.1. Covered Species Listed After the Effective Date      S-33
          6.2.2. Future Regulation of Species Other Than Covered
                    Species                                           S-33
          6.2.3 Changed Circumstances and Unforeseen Circumstances    S-34
          6.2.4. Fully Protected Species Statutes                     S-36
          6.3 Joint Assurances                                        S-36
          6.3.1. Compliance With Applicable Laws                      S-36
          6.4. PALCO Assurances                                       S-37
          6.4.1. Control and Ownership of Subsidiary PALCO Entities   S-37
          7. HCP/PERMIT MODIFICATIONS AND AMENDMENTS                  S-38
          7.1. Minor Modification of HCP and/or This Agreement        S-38
          7.1.1. Processing Minor Modifications                       S-38
          7.1.2. Scope of Minor Modifications                         S-38
          7.2. Permit Amendment                                       S-39
          7.2.1. General Federal Permit Amendment Process             S-39
          7.2.2. General State Permit/Streambed Alteration Agreement
                    Amendment Process                                 S-39
          7.2.3. Amendment of the Permit to Allow Covered Activities
                    Within MMCAs                                      S-39
          7.2.4 Compliance with AB 1986                               S-39
          8. ORIGINAL TERM: SUSPENSION AND/OR REVOCATION;
               RELINQUISHMENT; EXTENSION; FULL MITIGATION
               OBLIGATION                                             S-39
          8.1. Original Term                                          S-39
          8.2. Federal Permit Suspension and Revocation               S-40
          8.3. State Permit Suspension and Revocation                 S-40
          8.3.1 Suspension                                            S-41
          8.3.2 Revocation                                            S-41
          8.3.3 Mitigation Obligations                                S-42
          8.4. Permit Relinquishment by PALCO                         S-42
          8.5. Full Mitigation Upon Relinquishment or Revocation      S-42
          8.5.1. Obligation                                           S-42
          8.5.2. Determination of Full Mitigation                     S-42
          8.5.3. Conveyance of Interest in Land Until Full
                    Mitigation Reached                                S-43
          8.5.4. Termination of HCP Obligations                       S-44
          8.6. Non-Substantive Breaches; Notice; Waiver               S-44
          9. REMEDIES, ENFORCEMENT AND DISPUTE RESOLUTION             S-44
          9.1. Remedies                                               S-44
<PAGE>
          9.2. Dispute Resolution                                     S-45
          9.2.1 Meet and Confer                                       S-46
          9.2.2 Non-Binding Dispute Resolution                        S-46
          10. MISCELLANEOUS                                           S-47
          10.1. Notices                                               S-47
          10.2 No Partnership                                         S-49
          10.3 References to Regulations                              S-49
          10.4 Entire Agreement                                       S-49
          10.5 Severability                                           S-50
          10.6 Governing Law                                          S-50
          10.7 Elected Officials Not to Benefit                       S-60
          10.8 Availability of Federal Funds                          S-50
          10.9 Availability of State Funds                            S-51
          10.10 Relationship to FESA, CESA and Other Authorities      S-51
          10.11 Benefit of Agreement No Third-Party Beneficiaries     S-51
          10.12 Counterparts                                          S-51
          10.13 Further Actions and Cooperation                       S-51
          10.14 Technical Assistance by USFWS                         S-51
          10.15 Amendment of the Agreement                            S-62
          10.16 Applicable Laws                                       S-52
          10.17 Successors and Assigns; Permit Assignment             S-52
          10.18 Due Authorization                                     S-52

                            IMPLEMENTATION AGREEMENT

This agreement regarding the implementation of the PALCO habitat conservation
plan ("Agreement") is entered into as of the Effective Date by and among the
United States Fish And Wildlife Service ("USFWS"), an agency of the United
States Department of the Interior, the National Marine Fisheries Service
("NMFS"), an agency of the National Oceanic and Atmospheric Administration
("NOAA"), of the United States Department of Commerce, the California Department
of Fish and Game ("CDFG"), an agency of the State of California, the California
Department of Forestry and Fire Protection ("CDF"), an agency of the State of
California, and the Pacific Lumber Company, Scotia Pacific Company, LLC, and
Salmon Creek Corporation (collectively, "PALCO").

These entities may be referred to collectively as "Parties" and each
individually as a "Party." USFWS and NMFS may be referred to collectively as the
"Services," and each individually as a "Service." USFWS, NMFS and CDFG may be
referred to collectively as the "Wildlife Agencies," and each as a "Wildlife
Agency." The Wildlife Agencies and CDF are referred to collectively as the
"Agencies." (Additional defined terms are set forth in the "Recitals and
Purposes" portion of this Agreement and in Section I of
<PAGE>
this Agreement.)

RECITALS AND PURPOSES

A.   PALCO owns approximately 211,700 acres within Humboldt County,
     California (the "PALCO Lands"). PALCO is in the process of acquiring
     and is planning to acquire certain additional lands near or adjacent
     to the PALCO Lands (the "Additional Lands"; the PALCO Lands and
     Additional Lands are referred to collectively herein as the "Covered
     Lands"). The Covered Lands fall within several major watersheds in
     Humboldt County, California. Certain portions of these watersheds form
     the Plan Area for this Agreement (the "Plan Area").  The Plan Area is
     depicted on Map No. 2 in Volume V of the Draft SYP/HCP; see also HCP,
     Attachments, Volume II, Part B: PALCO Ownership by Assessor Parcels.

B.   In September 1996, the United States and the State of California,
     acting through its Secretary of Resources, entered into an agreement
     providing for the sale of the Headwaters Reserve to the United States
     and State of California and establishing certain conditions on such
     sale including, but not limited to, the approval of a habitat
     conservation plan (HCP) and issuance of associated incidental take
     permits by USFWS and NMFS, and the approval of a sustained yield plan
     by the CDF, all with regard to timber harvesting and related
     activities on the Covered Lands.

C.   The Covered Lands have been determined to possess habitat values which are
     important to the conservation and recovery of certain threatened,
     endangered, and other species of concern.

D.   USFWS and NMFS have jurisdiction over the conservation, protection,
     restoration, enhancement, and management of fish, wildlife, native plants
     and their habitats under various federal laws, including the federal
     Endangered Species Act, 16 USC Section 1531 et seq. ("FESA"), the Fish and
     Wildlife Coordination Act, 16 USC Section 661-666c, and the Fish and
     Wildlife Act of 1956, 16 USC Section 742a et seq.

E.   CDF has jurisdiction over the timberlands in the State of California as set
     forth in the Forest Practice Act, the California Timberland Productivity
     Act of 1982, and the implementing regulations for those statutes.

F.   CDFG has jurisdiction over the conservation, protection, restoration,
     enhancement and management of fish, wildlife, native plants, and habitat
     necessary for biologically sustainable populations of those species under
     the California Endangered Species Act (California Fish
<PAGE>
     and Game Code Section 2050 et seq., "CESA"), and other State law including
     but not limited to the Native Plant Protection Act (California Fish and
     Game Code Section 1900 et seq.) and California Fish and Game Code Sections
     Section 1600 et seq., 3503.5 and 3511. In addition, pursuant to Section
     1802 of the California Fish and Game Code, CDFG is trustee for fish and
     wildlife resources.

G.   PALCO desires to use the Covered Lands, including, upon their acquisition
     by PALCO, the Additional Lands, for the Covered Activities, including
     activities relating to timber production and harvesting, road construction
     and maintenance, rock quarrying, and rock extraction from borrow pits, and
     the Operating Conservation Program activities, as particularly described at
     Section 3.4 of the HCP.

H.   FESA prohibits the "Take" of species listed as endangered or
     threatened under FESA.   Under Section 10(a) of FESA (16 USC Section
     1539(a)), the Services may issue an incidental take permit authorizing
     the Take of endangered or threatened species incidental to the
     carrying out of otherwise lawful activities if certain statutory
     requirements are met by the applicant and such Take will not
     appreciably reduce the likelihood of the survival and recovery of the
     species in the wild. To obtain an incidental take permit, the
     applicant must submit a habitat conservation plan describing, among
     other things, the steps the applicant will take to minimize and
     mitigate to the maximum extent practicable the impact of such taking.

I.   CESA prohibits the "Take" of species listed as endangered, threatened
     or candidate species under CESA. CESA authorizes the take of listed
     species incidental to otherwise lawful activities if the impacts of
     the Take are minimized and fully mitigated, if issuance of the permit
     would not jeopardize the continued existence of the species, and the
     permit applicant has ensured adequate funding to implement the
     measures required to ensure the impacts of the authorized take are
     minimized and fully mitigated and for monitoring compliance with and
     the effectiveness of those measures. The measures required to minimize
     and fully mitigate the impacts of the Take are required to be "roughly
     proportional in extent to the impact of the authorized take." Where
     various measures are available to meet this obligation, the measures
     required shall maintain the applicant's objectives "to the greatest
     extent possible."

J.   The Covered Activities may result in the Take of species listed as
     threatened or endangered under FESA and threatened or endangered, or a
     candidate for such status, under CESA. In order to obtain permits to
<PAGE>
     allow the Incidental Take of these species under Section 10(a)(1)(B) of
     FESA the HCP sets forth a series of measures to minimize and mitigate to
     the maximum extent practicable the effects of Take incidental to the
     Covered Activities. In order to obtain a permit under Section 2081(b) of
     the California Fish and Game Code for Incidental Take of these species
     under CESA, the HCP sets forth a series of measures to minimize and fully
     mitigate the effects of Take incidental to the Covered Activities.

K.   The purposes of this Agreement are (1) to ensure implementation of
     each of the terms of the HCP; (2) to describe remedies and recourse
     should any party fail to perform its obligations as set forth in the
     HCP and this Agreement; and (3) to provide long term assurances to
     PALCO that as long as the terms of the HCP, the Federal Permit, the
     State Permit and this Agreement are fully performed, no additional
     conservation or mitigation will be required of PALCO to minimize and
     mitigate the impacts of Take of the Covered Species on the Covered
     Lands except as provided in the HCP and this Agreement or required by
     law.

L.   PALCO is agreeing to substantial commitments of land, natural resources,
     money and other property for the conservation of the Covered Species and
     their habitats, and is agreeing to other substantial restrictions on the
     use of the Covered Lands based on the assurances provided by the Agencies
     in this Agreement. These commitments would not have been made by PALCO but
     for the assurances of the Agencies provided in the HCP and this Agreement.

AGREEMENT

For good and valuable consideration, the receipt and adequacy of which are
acknowledged, the Parties agree as follows:

1.   DEFINITIONS

"AB 1986" means Assembly Bill No. 1986 enacted by the California State
Legislature in 1998 which appropriates funds for the State of California's share
of the cost of acquisition of the Headwaters Reserve on satisfaction of certain
conditions specified in the legislation.

"ADAPTIVE MANAGEMENT" means a flexible, iterative approach to long-term
management of biotic resources and achievement of the HCP's biological
objectives that is directed over time by the results of ongoing monitoring
activities, changed conditions and new information. Biological management
techniques and specific objectives are regularly evaluated in light of
<PAGE>
monitoring results and other new information. These evaluations are used over
time to adapt both the management directives and techniques to better achieve
the HCP's overall biological objectives.

"ADDITIONAL LANDS" means those area within the Plan Area which are not owned by
PALCO as of the Effective Date but which will become Covered Lands to which the
Wildlife Agencies will apply the Take authority granted by the Wildlife Agencies
to PALCO pursuant to the HCP and this Agreement once PALCO acquires such lands,
or the right to use such lands for Covered Activities, in accordance with
Sections 5.1 and 5.2 of this Agreement. The Additional Lands are depicted on Map
No. 4 in Volume V of the Draft SYP/HCP.

"AGREEMENT" means this Agreement Regarding the Implementation of the PALCO
Habitat Conservation Plan by and among USFWS, NMFS, CDFG, CDF and PALCO.

"ANNUAL REPORT" shall have the meaning set forth in Section 3.4.2 of this
Agreement.

"AQUATICS CONSERVATION PLAN" means that component of the HCP's Operating
Conservation Program " found at Section 6.3 of the HCP attached as Appendix P to
the FEIS/EIR.

"ASSURANCES RULE" means the regulations promulgated jointly by the USFWS and
NMFS at 50 CFR Section 17.3, 50 CFR Section 17.22(b)(5) and (6), 50 CFR Section
17.32(b)(5) and (6), and 50 CFR Sections 222.3 and 222.22(g) and (h) as of the
Effective Date, and attached as Exhibit "D" hereto.

"BGEPA" means the Bald and Golden Eagle Protection Act (16 USC Section 668-
668d).

"CDF" means the California Department of Forestry, or any successor agency
thereof.

"CDFG" means the California Department of Fish and Game, or any successor
agency thereof.

"CEQA" means the California Environmental Quality Act (Cal. Pub. Resources
Code Section 21000 et seq.).

"CESA" means the California Endangered Species Act (Cal. Fish & Game Code
Section 2050 et seq.).

"CHANGED CIRCUMSTANCE NOTICE" means the notice concerning the conservation and
mitigation measures or other planned response to a Changed Circumstance
<PAGE>
to be provided by USFWS, NMFS, and/or CDFG, as applicable, pursuant to Sections
6.1.6.4.2 and 6.2.3.2.1 of this Agreement.

"CHANGED CIRCUMSTANCES" means those changes in circumstances affecting a
Covered Species or the Plan Area as specifically provided for pursuant to
Attachment No. 4 to the HCP.

"CONSERVATION AND MITIGATION" and "CONSERVATION OR MITIGATION" means the
commitment of land, water, and financial compensation, and restrictions on the
use of land, water or other natural resources.

"CONSERVED HABITAT AREAS" means the MMCAs.

"COVERED ACTIVITIES" means the following activities described in Section C.4 of
the HCP attached as Appendix P to the FEIS/EIR: (a) all activities relating to
timber management, including timber harvest, site preparation, tree planting,
vegetation management (with the exception of forest chemicals, i.e. herbicide,
pesticide, and fertilizer use), thinning, and fire suppression; (b) rock
extraction from borrow pits for a period of five years from the Effective Date;
(c) road construction, improvement, maintenance and use; (d) scientific surveys
and studies; (e) rock quarrying from PALCO's two commercial rock quarries for a
period of two years from the Effective Date; (f) all activities included within
the Operating Conservation Program; and (g) with the exceptions noted above, all
activities necessarily incident to such activities. These activities are further
described in Section C.4 of the HCP.

"COVERED LANDS" means the lands upon which the Federal Permit and State Permit
authorize Incidental Take of Covered Species and the lands to which the
Operating Conservation Program applies, including, upon their acquisition, the
Additional Lands. These lands are depicted on Map Nos. 2 and 4 in Volume V of
the draft SYP/HCP. Incidental Take authorization for Additional Lands will
become effective only in accordance with Sections 5.2 and 5.3.2 of this
Agreement.

"COVERED SPECIES" means the Species for which Incidental Take authority for
Covered Activities is being granted by the Wildlife Agencies to PALCO pursuant
to the Federal Permit and the State Permit. Covered Species include the Federal
Listed Species, the State Listed Species, and the Other Species of Concern. The
list of Covered Species is attached as Exhibit "A."

"EFFECTIVE DATE" means the date following execution of this Agreement by
all Parties on which the Federal Permit and the State Permit take effect so
as to authorize the Incidental Take of Covered Species by PALCO pursuant to
the Covered Activities.  The Federal Permit and the State Permit shall take
<PAGE>
effect on the later of March 1, 1999, or the date the Federal Permit and State
Permit are delivered to PALCO pursuant to the "Headwaters Escrow Instructions"
(Escrow No. 206816); provided that if the Federal Permit and State Permit do not
take effect on March 1, 1999, the Federal Permit and the State Permit may be
rescinded prior to the Effective Date upon the mutual agreement of PALCO and the
Wildlife Agencies or by the Wildlife Agencies after a reasonable time and after
advance written notice to PALCO.

"ELK RIVER PROPERTY" means the property owned by the Elk River Timber Company
prior to the Effective Date and transferred to PALCO on or about the Effective
Date as part of the Headwaters Reserve acquisition by the United States and
State of California.

"FEDERAL LISTED SPECIES" means the Covered Species which are listed as
threatened or endangered species under FESA as of the Effective Date, and the
Covered Species which are listed as threatened or endangered pursuant to FESA
during the term of the HCP, as of the date of such listing.

"FEDERAL PERMIT" means, collectively, the permit issued by USFWS and the permit
issued by NMFS pursuant to Section 10(a) of FESA to permit Incidental Take of
Covered Species which may occur as a result of Covered Activities by PALCO on
the Covered Lands. Depending on the context in which the term is used in the
text of this Agreement, "Federal Permit" may also mean the individual permit
issued by USFWS or the individual permit issued by NMFS.

"FESA" means the Federal Endangered Species Act of 1973, as amended (16 USC
Section 1531 et seq.).

"FOREST PRACTICE ACT" means the Z'berg-Nejedly Forest Practice Act of 1973
(Cal. Pub. Resources Code, Section 4511 et seq.).

"FULLY PROTECTED SPECIES" means any Covered Species found at California Fish and
Game Code Section 3511 or any successor statute.

"HCP" means the PALCO Habitat Conservation Plan, dated February 1999, and
approved by the Wildlife Agencies.

"INCIDENTAL TAKE" means the Take of a Species which is incidental to an
otherwise lawful activity.

"MBTA" means the Migratory Bird Treaty Act of 1918, as amended (16 USC Sections
703-712).

"MMCAs" mean the Marbled Murrelet Conservation Areas. The MMCAs are those
<PAGE>
areas identified in Section 3.1.1 of this Agreement and depicted on Figure 2 of
the HCP in which the Covered Activities are restricted, pursuant to Section
3.1.1 of this Agreement, to MMCA Conservation Activities.

"MMCA CONSERVATION ACTIVITIES" means those activities, specifically listed
at Section 3.1.1. of this Agreement and Section 6.1 of the HCP, which
PALCO may conduct in the MMCAs.

"MURRELET RECOVERY PLAN" means the most recent recovery plan in existence for
the marbled murrelet (Brachyramphus marmoratus), and approved by USFWS in
accordance with FESA.

"NEPA" means the National Environmental Policy Act (42 USC Section 4321 et
seq.).

"NMFS" means the National Marine Fisheries Service, or any successor agency
thereto.

"OPERATING CONSERVATION PROGRAM" means the conservation and management measures,
provided under the HCP to minimize, mitigate and monitor the impacts of Take of
the Covered Species as described in Section 6 of the HCP. The Operating
Conservation Program's conservation and management measures include PALCO's
reporting obligations under the Federal Permit and State Permit and those
measures described at Attachment 4 to the HCP to respond to Changed
Circumstances.

"OTHER SPECIES OF CONCERN" means those Covered Species which are not Federal
Listed Species and are not State Listed Species.

"PALCO" means, collectively, The Pacific Lumber Company, Scotia Pacific Company,
LLC, and Salmon Creek Corporation (or the specifically identified subsidiaries
of The Pacific Lumber Company existing on the Effective Date owning Covered Land
and/or engaging in Covered Activities on the Covered Land, and signatory to the
Agreement), their officers, directors, employees, and agents.

"PALCO LANDS" means those lands owned by PALCO as of the Effective Date within
the Plan Area. Those lands comprise approximately 211,700 acres and are depicted
on Map No. 2, Volume V of the Draft SYP/HCP.

"PARTY" shall have the meaning set forth in the introductory paragraph of
this Agreement.

"PLAN AREA" means the area depicted on Map No. 2, Volume V of the Draft
SYP/HCP.
<PAGE>
"SPECIES" shall have the meaning ascribed to such term in FESA and its
implementing regulations.

"STATE LISTED SPECIES" means the Covered Species which are listed as threatened
or endangered species, or a candidate for such status, under CESA, as of the
Effective Date, and the Covered Species which are listed as threatened or
endangered, or a candidate for such status pursuant to CESA during the term of
the HCP, as of the date of such listing.

"STATE PERMIT" means the permit issued by CDFG pursuant to Section 2081 (b) and
(c) of the California Fish and Game Code.

"STREAMBED ALTERATION AGREEMENT" means that certain Streambed Alteration
Agreement, dated the Effective Date, by and between CDFG and PALCO, a form of
which is attached as Exhibit "B" and incorporated into the HCP's Operating
Conservation Program.

"SYP" means the Sustained Yield Plan for the Covered Lands approved by CDF in
accordance with the Forest Practice Act and the implementing regulations
thereof.

"TAKE" and "TAKING" have the same meaning as provided in FESA and its
implementing regulations with regard to activities subject to FESA and have the
same meaning as provided in California state law with regard to activities
subject to CESA and other applicable provisions of the California Fish and Game
Code.

"UNFORESEEN CIRCUMSTANCES" means changes in circumstances affecting a Covered
Species or the Plan Area that could not reasonably have been anticipated by
PALCO, NMFS, USFWS and CDFG at the time of the HCP's negotiation and development
and that result in a substantial and adverse change in the status of one or more
of the Covered Species.

"USFWS" means the United States Fish and Wildlife Service, or any successor
agency thereto.

"WILDLIFE AGENCY" shall have the meaning set forth in the Introductory Paragraph
of this Agreement.

2.   FINDINGS AND OBLIGATIONS OF THE AGENCIES

2.1  USFWS

2.1.1 USFWS FINDINGS
<PAGE>
For each Covered Species which is a Federal Listed Species within the
jurisdiction of the USFWS, USFWS finds that the HCP has satisfied the permit
issuance criteria under Section 10(a)(2)(B) of FESA in that:

     (i)       The Taking of the Covered Species will be incidental;

     (ii)      PALCO will, to the maximum extent practicable, minimize and
               mitigate the impacts of the Taking;

     (iii)     PALCO has ensured that adequate funding for the HCP will be
               provided;

     (iv)      The Taking of the Covered Species will not appreciably reduce the
               likelihood of the survival and recovery of the Covered Species in
               the wild;

     (v)       The other measures required by USFWS as being necessary or
               appropriate for purposes of the HCP will be met; and

     (vi)      USFWS has received such other assurances as USFWS required that
               the HCP will be implemented.

For each Covered Species which is not a Federal Listed Species, USFWS finds that
the HCP has satisfied the permit issuance criteria under Section 10(a)(2)(B) of
the FESA that would otherwise apply if such Covered Species were a Federal
Listed Species.

2.1.2     USFWS OBLIGATIONS

Concurrent with the execution of this Agreement by all Parties, and on
satisfaction of all other applicable legal requirements, USFWS will issue to
PALCO the Federal Permit under Section 10(a)(1)(B) of the FESA, authorizing the
Incidental Take by PALCO of each Covered Species within the jurisdiction of
USFWS resulting from Covered Activities on the Covered Lands. The Federal Permit
will be conditioned on compliance with the terms and conditions of the Federal
Permit, the HCP, and this Agreement.

USFWS shall monitor PALCO's implementation of the HCP and compliance with the
Federal Permit, and shall provide technical assistance to PALCO regarding
implementation of the HCP throughout the duration of the Federal Permit.

2.2  NMFS
<PAGE>
2.2.1     NMFS FINDINGS

For each Covered Species within the jurisdiction of NMFS which is a Federal
Listed Species, NMFS finds that the HCP has satisfied the permit issuance
criteria under Section 10(a)(2)(B) of FESA in that:

     (i)       the Taking of the Covered Species will be incidental;

     (ii)      PALCO will, to the maximum extent practicable, minimize and
               mitigate the impacts of the Taking;

     (iii)     PALCO has ensured that adequate funding for the HCP will be
               provided;

     (iv)      the Taking of the Covered Species will not appreciably reduce the
               likelihood of the survival and recovery of the Covered Species in
               the wild;

     (v)       the other measures required by NMFS as being necessary or
               appropriate for purposes of the HCP will be met; and

     (vi)      NMFS has received such other assurances as NMFS required that the
               HCP will be implemented.

For each Covered Species which is not a Federal Listed Species, NMFS finds that
the HCP has satisfied the permit issuance criteria under Section 10(a)(2)(B) of
the FESA that would otherwise apply if such Covered Species were a Federal
Listed Species.

2.2.2     NMFS OBLIGATIONS

Concurrent with the execution of this Agreement by all Parties, and on
satisfaction of all other applicable legal requirements, NMFS will issue to
PALCO the Federal Permit under Section 10(a)(1)(B) of the FESA authorizing the
Incidental Take by PALCO of each Covered Species within the jurisdiction of NMFS
resulting from Covered Activities on the Covered Lands. The Federal Permit will
be conditioned on compliance with the terms and conditions of the Federal
Permit, the HCP, and this Agreement.

NMFS shall monitor PALCO's implementation of the HCP and compliance with the
Federal Permit, and shall provide technical assistance to PALCO regarding
implementation of the HCP throughout the duration of the Federal Permit.

2.3. CDFG
<PAGE>
2.3.1.    CDFG FINDINGS

For each Covered Species within the jurisdiction of the CDFG, pursuant to the
specific findings set forth below that, based on the best available scientific
information and other information that is reasonably available, as of the
Effective Date the HCP has satisfied the permit issuance criteria under Section
2081 of the California Fish and Game Code, CDFG finds that:

     (i)       the Taking of the Covered Species will be incidental to an
               otherwise lawful activity;

     (ii)      the impacts of the authorized Take of the Covered Species will be
               minimized and fully mitigated;

     (iii)     the measures set forth in the HCP to minimize and fully mitigate
               the impacts of the authorized Take of the Covered Species are
               roughly proportional in went to the impact of the authorized
               Taking of the Covered Species;

     (iv)      the measures set forth in the HCP to minimize and fully mitigate
               the impacts of the authorized Take of the Covered Species
               maintain PALCO's objectives to the greatest extent possible;

     (v)       all of the measures set forth in the HCP to minimize and fully
               mitigate the impacts of the authorized Take of the Covered
               Species are capable of successful implementation;

     (vi)      PALCO has ensured adequate funding to minimize and fully mitigate
               the impacts of the authorized Take of the Covered Species and for
               monitoring compliance with, and effectiveness of, such measures;

     (vii)     issuance of the State Permit will not jeopardize the continued
               existence of the Covered Species;

     (viii)    the measures set forth in the HCP are intended to ensure that the
               Covered Activities under the State Permit will avoid the Take of
               any Fully Protected Species;

     (ix)      the measures set forth in the HCP and the Streambed Alteration
               Agreement incorporated therein are intended to ensure that the
               effects of the specific Covered Activities on Covered Species, as
               identified in Exhibit C of the Streambed Alteration Agreement
               (attached as Exhibit "B")
<PAGE>
               which may substantially divert or obstruct the natural flow or
               substantially change the bed, channel, or bank of any river,
               stream, or lake on Covered Lands will be minimized and fully
               mitigated consistent with CESA and the State Permit, pursuant to
               California Fish and Game Code Section
               1603.

2.3.2     CDFG OBLIGATIONS

Concurrent with the execution of this Agreement by all Parties, and on
satisfaction of all other applicable legal requirements, CDFG will issue to
PALCO the State Permit under Section 2081(b) of the CESA, authorizing the
Incidental Take by PALCO of each Covered Species within the jurisdiction of CDFG
resulting from Covered Activities on the Covered Lands. The State Permit will be
conditioned on compliance with the terms and conditions of the State Permit, the
HCP, and this Agreement.

CDFG shall monitor PALCO's implementation of the HCP and compliance with the
State Permit, and shall provide technical assistance to PALCO regarding
implementation of the HCP throughout the duration of the State Permit.

2.4  CDF Obligations

Concurrent with the execution of this Agreement by all Parties, and on
satisfaction of all legal requirements, CDF will approve the SYP, a component of
which is the HCP. CDF shall monitor PALCO's implementation of the SYP, in part,
through the THP review process. CDF shall require as a condition of approval of
each THP that the THP incorporate all of the conservation and management
measures of HCP's Operating Conservation Program that are relevant to the THP.
CDF shall monitor and enforce PALCO's compliance with each THP.
<PAGE>
3.   PALCO RIGHTS AND OBLIGATIONS

3.1. OBLIGATIONS OF PALCO

PALCO will fully and faithfully perform all obligations assigned to it under
this Agreement, the Federal Permit, the State Permit and the HCP including, but
not limited to the following:

3.1.1     MARBLED MURRELET CONSERVATION AREAS (MMCAS)

The MMCAs are depicted on Figure 2 of the HCP and described in detail at Section
6.1 of the HCP and encompass the following groves:

     (i)    Elkhead Residual

     (ii)   Cooper Mill

     (iii)  Allen Creek

     (iv)   Road 3

     (v)    Owl Creek

     (vi)   Shaw Gift

     (vii)  Right Road 9

     (viii) Road 7 and 9 North

     (ix)   Booth's Run

     (x)    Bell Lawrence

     (xi)   Lower North Fork Elk

For the term of the Federal Permit and State Permit, or if the Federal or State
Permit is relinquished or revoked prior to expiration of its 50-year term, until
the impacts of Take that occurred under the relinquished or revoked permit are
fully mitigated in accordance with Section 8.5 of this Agreement, PALCO shall
not conduct timber harvesting, including salvage logging and other management
activities that are detrimental to the marbled murrelet or marbled murrelet
habitat within any MMCA. Consistent with this prohibition, PALCO will engage
only in MMCA Conservation Activities and other management activities in the
MMCAs as provided in subsections (a) and (b).
<PAGE>
     (a)  The following MMCA Conservation Activities have been determined by the
          Wildlife Agencies to be compatible with protection of, or beneficial
          to, the marbled murrelet and its habitat within the MMCAs, and the
          other Covered Species and their habitats within the MMCAs and shall be
          allowed within the MMCAs in accordance with the restrictions and
          conditions identified in Section 6.1 of the HCP:

          (i)    Use, maintenance, upgrading, storm proofing, closing and
                 decommissioning of existing, active roads depicted on Map No.
                 8, Volume V of the Draft SYP/HCP (removal of trees as
                 reasonably necessary to accomplish road use, maintenance and
                 storm proofing is allowed; however, all trees removed within a
                 Riparian Management Zone (RMZ) must be left near the location
                 of their removal);

          (ii)   Rock and gravel mining at existing quarry in Allen Creek MMCA
                 as more particularly described in Section 3.4.3 of the HCP;

          (iii)  Establishment of two designated borrow pits within each MMCA. A
                 maximum of four acres may be cleared in connection with
                 existing or new borrow pits within each MMCA over the life of
                 the Permits (removal of trees not to exceed 12 inches dbh per
                 tree is allowed where reasonably necessary to excavate the
                 borrow pits);

          (iv)   Scientific surveys conducted as part of the MMCA's monitoring
                 program as more particularly described in Section F6.1 of the
                 HCP;

          (v)    Removal of trees blocking roads identified in paragraph (i) in
                 conformance with the Aquatics Conservation Plan provided such
                 trees are left near the location of their removal;

          (vi)   Fuel removal limited to within old growth residuals stands and
                 second-growth stands with the prior written concurrence of
                 USFIS and CDFG;

          (vii)  Fire suppression in accordance with a fire management plan for
                 the MMCAs approved by the Wildlife Agencies within one year of
                 the Effective Date;

          (viii) Stream enhancement projects with prior written concurrence
<PAGE>
                 of the Wildlife Agencies; and

          (ix)   Hunting allowed during September 16 - March 23 as otherwise
                 authorized by regulation (outside of marbled murrelet nesting
                 season).

Except as provided in subsection (b) of this Section 3.1.1, no activities other
than the MMCA Conservation Activities listed in this section, as conditioned and
restricted in Section 6.1 of the HCP, shall be allowed within any MMCA unless
the Wildlife Agencies determine, following compliance with all applicable laws
and regulations including NEPA and CEQA, that such activities are compatible
with protection of, or are beneficial to, the marbled murrelet and its habitat
and the other Covered Species and their habitats consistent with the HCP.

     (b)  With the exception of those activities identified in subsection
          (a) of this Section 3.1.1, any activity involving the removal
          of timber from an MMCA, including pre-commercial and commercial
          thinning, shall be allowed only on a case by case basis and only
          if the Wildlife Agencies determine that the specific activity
          will be beneficial to the marbled murrelet and its habitat, and
          is in conformance with the Aquatics Conservation Plan. Such
          timber removal activities will be allowed only at the specific
          written request and/or written approval of the Wildlife Agencies
          in advance of such activity, following compliance with all
          applicable laws and regulations, including NEPA and CEQA. Such
          compliance shall include determining whether the environmental
          documentation in existence at that time adequately discloses the
          impacts of the proposed activity to ensure compliance with NEPA
          and CEQA.  The Wildlife Agencies recognize, however, that the
          MMCA Conservation Activities identified in subsection (a) are
          allowed pursuant to this Agreement and the HCP, and therefore
          will not require any further compliance under NEPA or CEQA on the
          part of the Wildlife Agencies.

     (c)  In each Annual Report, PALCO shall to the extent known identify the
          proposed MMCA Conservation activities for each of the above-listed
          MMCAs that PALCO anticipates conducting in such MMCA over the next
          calendar year. The absence of the description of an MMCA Conservation
          Activity in an Annual Report shall not preclude PALCO from undertaking
          such Conservation Activities.

3.1.2 GRIZZLEY CREEK COMPLEX

All timber harvesting, including salvage logging and other management
<PAGE>
activities, shall be prohibited on all lands within the Grizzley Creek Complex
as depicted on Figure 4 of the HCP for a period of five years from the Effective
Date to provide an opportunity for purchase and permanent protection of such
lands. If such purchase and protection does not occur, then, at the end of the
five-year period, harvesting of the Grizzley Creek Complex shall be allowed
pursuant to the prescriptions applicable to Covered Lands outside of the MMCAs
unless prior to the end of the five year period it is determined by USFWS that
Take resulting from timber harvest and other Covered Activities within the
Grizzley Creek Complex would be inconsistent with Section 10(a)(2)(B)(iv) of
FESA with regard to the marbled murrelet or by CDFG that Take resulting from
timber harvest or other Covered Activities within the Grizzley Creek Complex
would be inconsistent with Section 2081(c) of CESA with regard to the marbled
murrelet. To assist USFWS and CDFG in making their respective determinations,
USFWS and CDFG shall convene a panel of five independent science advisors
("Grizzley Panel") who shall be qualified in conservation biology and/or marbled
murrelet biology. USFWS, CDFG and PALCO shall each designate one member of the
Grizzley Panel and the three designated panel members shall collectively
designate two additional panel members by unanimous vote.

     (i)   The panel members shall be designated before the beginning of the
           fifth year following the Effective Date and the Grizzley Panel shall
           convene within 45 days after its establishment;

     (ii)  The Grizzley Panel shall consider the available scientific
           information relevant to the marbled murrelet population across
           its listed range in California, Oregon and Washington, including
           marbled murrelet biology, current status, population trends,
           habitat requirements and, in particular, information developed
           since the Effective Date. USFWS, CDFG and PALCO shall cooperate
           fully in providing relevant information and assistance to the
           Grizzley Panel;

     (iii) A minimum of four months prior to the five year anniversary of the
           Effective Date, the Grizzley Panel shall provide a written report to
           USFWS, CDFG and PALCO regarding the factors relevant to USFWS's and
           CDFG's determinations. Additionally, each member of the Panel may
           submit his or her separate views.

     (iv)  Pursuant to Section 10(a)(2)(B)(iv) of FESA, the USFWS shall
           determine whether the Take resulting from timber harvest and other
           Covered Activities within the Grizzley Creek Complex in accordance
           with the HCP will appreciably reduce the likelihood of the survival
           and recovery of the marbled murrelet. USFWS
<PAGE>
           shall make its determination in accordance with 50 CFR Part 402. Any
           such determination shall be accompanied by an analysis of the
           available scientific information including the written report of the
           Grizzley Panel.

     (v)   Pursuant to Section 2081(c) of the California Fish and Game
           Code, CDFG shall determine whether the take resulting from
           timber harvesting and other Covered Activities within the
           Grizzley Creek Complex in accordance with the HCP will
           jeopardize the continued existence of the marbled murrelet
           throughout all or significant portion of its range across
           California, Oregon and Washington.  Any such determination shall
           be accompanied by an analysis of the available scientific
           information, including the written report of the Grizzley Panel.

     (vi)  If USFWS determines that allowing timber harvest and other
           Covered Activities within the Grizzley Creek Complex would be
           inconsistent with Section 10(a)(2)(B)(iv) with regard to the
           marbled murrelet or CDFG determines that allowing timber harvest
           and management activities would be inconsistent with Section
           2081(c) of CESA with regard to the marbled murrelet, then all
           lands within the Grizzley Creek Complex shall be protected as an
           MMCA as provided in Section 3.1.1.

3.1.3     IMPLEMENTATION OF OPERATING CONSERVATION PROGRAM

PALCO will implement all of the conservation and management measures as set
forth in the HCP's Operating Conservation Program, or such measures as they may
be modified through adaptive management, including the measures provided for
under the Aquatics Conservation Plan and Changed Circumstances sections of the
program. The Aquatics Conservation Plan measures are identified in Section 6.3
of the HCP.

3.1.3.1   WATERSHED ANALYSIS

PALCO will work collaboratively with the Wildlife Agencies and other Federal and
state regulatory agencies to develop site-specific conservation and management
prescriptions for aquatic Covered Species necessary to achieve over time
properly functioning aquatic habitat conditions through the watershed analysis
process incorporated into the Aquatics Conservation Plan of the HCP's Operating
Conservation Program, described at Section 6.3 of the HCP.

     (i)    Within 60 days from the Effective Date, PALCO, in consultation with
            the Wildlife Agencies, shall establish a schedule for
<PAGE>
            completing the watershed analysis process within five years.

     (ii)   At least one representative from PALCO and each of the Wildlife
            Agencies will serve on watershed analysis teams to develop
            site-specific conservation and management prescriptions for
            each watershed within the Plan Area containing Covered Lands.
            If available, a representative from the U.S. Environmental
            Protection Agency and a representative of the California
            Department of Conservation will also serve on the watershed
            analysis team. The North Coast Regional Water Quality Control
            Board and the CDF may also each elect to have a representative
            on the watershed analysis team.

     (iii)  The watershed analysis team will develop recommended site specific
            prescriptions which are based on the best available science and data
            and which are the most compatible with PALCO's operational needs
            consistent with protection of the affected Covered Species as
            provided under the Aquatics Conservation Plan of the HCP's Operating
            Conservation Program.

     (iv)   Those site-specific prescriptions which are unanimously
            recommended by the representatives of PALCO and the Wildlife
            Agencies will be established by the Wildlife Agencies as the
            site-specific conservation and management prescriptions for
            that watershed. In the event the watershed analysis team
            develops one or more prescriptions that are not recommended
            unanimously by the PALCO and Wildlife Agency representatives,
            PALCO or any of the Wildlife Agencies may request that such
            prescriptions be reviewed by the Peer Review Panel established
            pursuant to subparagraph (k) of this section in accordance with
            the following process:

            (a)     The Wildlife Agencies shall refer the recommended
                    site-specific prescriptions to the Peer Review Panel. The
                    Peer Review Panel shall review the analysis and recommended
                    prescriptions in accordance with the criteria established
                    pursuant to subparagraph (c);

            (b)     The Peer Review Panel shall submit a written report of its
                    findings to the Wildlife Agencies and PALCO within 90 days
                    of referral. In addition, each member of the Panel may also
                    submit his or her separate views.

     (v)    Once the watershed analysis process for a particular watershed has
            been completed, including review by the Peer Review Panel
<PAGE>
            as appropriate, the Wildlife Agencies will work cooperatively to
            establish a uniform set of site-specific prescriptions. The Wildlife
            Agencies will establish site-specific prescriptions which are the
            most compatible with PALCO's operational needs, consistent with
            protection of the affected Covered Species as provided under the
            Aquatics Conservation Plan of the HCP's Operating Conservation
            Program.

     (vi)   If USFWS, NMFS or CDFG establishes prescriptions that differ from
            the prescriptions proposed through the watershed analysis process,
            USFWS, NMFS or CDFG, as applicable, shall state in writing its
            reasons for doing so.

     (vii)  PALCO shall implement the site-specific conservation and management
            prescriptions established by the Wildlife Agencies for each
            watershed pursuant to paragraph (e).

     (viii) Until PALCO has implemented the site-specific conservation and
            management prescriptions for a particular watershed established by
            the Wildlife Agencies pursuant to paragraph (c), PALCO shall apply
            the prescriptions described in Section F6.3 of the Aquatics
            Conservation Plan to the watershed.

     (ix)   The site-specific conservation and management prescriptions
            established by the Wildlife Agencies for Class I and Class II
            watercourses pursuant to paragraph (e) shall be implemented by
            PALCO such that those prescriptions result in a no-cut buffer
            of not less than 30 feet (slope distance), and not more than
            170 feet (horizontal distance) on each side of each Class I and
            Class II watercourse. However, with respect to the minimum 30-
            foot no-cut buffer on Class II watercourses, the Wildlife
            Agencies may adjust the buffer if the Wildlife Agencies
            determine that it will benefit aquatic habitat or species.
            However, in no event may the minimum no cut buffer be less than
            10 feet (slope distance).

     (x)    Pursuant to Aquatics Conservation Plan, USFWS and NMFS, in
            consultation with CDF, the North Coast Regional Water Quality
            Control Board and CDFG, shall develop a peer review process to
            evaluate on a spot check basis the appropriateness of completed
            analysis and prescriptions that are developed through the watershed
            analysis process.

     (xi)   Within six months of the Effective Date, the Wildlife Agencies and
            PALCO shall establish the Peer Review Panel described in
<PAGE>
            paragraph (d). PALCO shall designate one member of the panel, USFWS
            and NMFS shall collectively designate one member of the panel and
            CDFG shall designate one member of the panel. The three appointed
            members shall collectively designate two additional members by
            unanimous vote.

3.1.3.2 AQUATICS CONSERVATION PLAN ADAPTIVE MANAGEMENT

The purpose of adaptive management is to provide a mechanism to ensure that HCP
prescriptions are implemented in a manner that reflects sound science, taking
into account new data and analysis. Adaptive management also provides
flexibility by allowing alternative approaches for achieving biological goals
under certain circumstances, in order that the HCP can be implemented in a
manner that is sensitive to both economic concerns and biological necessities.

Adaptive management will be used to change elements of the Aquatics Conservation
Plan in response to a determination of the effectiveness of current elements of
the plan for protecting and restoring stream conditions and fish populations.
Thus, the effectiveness of the plan is assessed by examining conditions on
PALCO's ownership and determining if management is maintaining or will achieve
over time properly functioning aquatic habitat conditions.

Changes in elements of the plan are warranted if information from watershed
analysis, monitoring, any scientific studies conducted as part of the plan, or
other sources shows properly functioning aquatic conditions are not being
maintained; the plan is not substantially moving the aquatic habitat towards
achieving properly functioning conditions; a more cost effective technique
exists to attain the same biological or physical outcome; or PALCO can gain
flexibility in the prescriptions and still attain properly functioning
conditions. Adaptive management is the means to ensure that the plan maintains
or achieves, over time, the habitat goal of a properly functioning aquatic
condition.

PALCO may at any time propose changes to elements of the Aquatics Conservation
Plan that are not in conflict with AB 1986 as part of adaptive management. At
PALCO's request, any such changes proposed by PALCO shall be promptly reviewed
by the peer review panel established pursuant to Section 3.1.3.1(k) of this
Agreement. PALCO and, if applicable, the peer review panel, shall provide to the
Wildlife Agencies a written evaluation as to whether the proposed changes will
impair the ability of the plan to maintain or achieve, over time, properly
functioning aquatic habitat conditions. The Wildlife Agencies will consider
PALCO's proposed changes, the peer review panel's written evaluation, if any,
and other available
<PAGE>
information. The Wildlife Agencies shall approve PALCO's proposed changes that
are not in conflict with AB 1986 unless they find, in writing, that PALCO's
proposed changes will impair the ability of the plan to maintain or achieve,
over time, properly functioning aquatic habitat conditions. The Wildlife
Agencies shall disapprove PALCO's proposed changes if they are in conflict with
AB 1986 or if the Wildlife Agencies find, in writing, that PALCO's proposed
changes will impair the ability of the plan to achieve, over time, or maintain
properly functioning aquatic habitat conditions.

3.1.4 REVIEW OF TIMBER HARVEST PLANS

PALCO shall submit each timber harvest plan (THP) which includes Covered Lands
to NMFS in Santa Rosa, California and to USFWS in Eureka, California at least 30
days prior to the earliest possible date of THP approval by CDF, for review and
comment and a finding as to whether the THP is consistent with the Federal
Permit. The THP shall incorporate all of the conservation and management
measures of the HCP's Operating Conservation Program that are relevant to the
particular THP.

3.1.5 NO INCREASE IN TAKE

This Section 3.1 does not authorize any modification that would result in an
increase in the amount and nature of Take, or increase the impacts of Take, of
Covered Species beyond that authorized under the Federal Permit and State Permit
and any amendments thereto (including any environmental document evaluating the
HCP or amendments thereto). Any modification that would result in such an
increase in Take beyond that authorized under the Federal Permit and State
Permit must be approved as a permit amendment under Section 7.2 of this
Agreement.

3.2. COVERED ACTIVITIES

As of the Effective Date, PALCO may Take the Covered Species incidental to the
Covered Activities on the Covered Lands, as authorized by and subject to the
conditions of the Federal Permit, the State Permit, the HCP and this Agreement.
Activities under approved THPs that are determined by CDF to be consistent with
the February 27, 1998 Pre-Permit Agreement in Principle, and that are
implemented in whole or in part after the Effective Date, are covered under the
Federal Permit and State Permit. All THPs approved on or after the Effective
Date, and all activities under such THPs , shall comply with the HCP's Operating
Conservation Program.

The authority issued to PALCO hereunder applies to all of PALCO's officers,
directors, employees, agents, subsidiaries, contractors, and subcontractors, and
their officers, directors, employees and agents who
<PAGE>
engage in any Covered Activity. Solely for purposes of the Federal Permit and
the State Permit and this Agreement, PALCO's employees, agents, subsidiaries,
contractors, and subcontractors, and their officers, directors, employees and
agents shall be deemed under the direct control of, and acting as agents of
PALCO. PALCO shall conduct an educational program, approved by the Wildlife
Agencies, to fully inform all such persons and entities of the terms and
conditions of the Federal Permit and State Permit, including the conservation
and management measures required under the HCP's Operating Conservation Program,
and shall be responsible for supervising their compliance with those terms and
conditions. All contracts between PALCO and such persons and entities shall
require the compliance with the Federal Permit and State Permit. Solely for the
purposes of the Federal Permit, the State Permit and this Agreement, each PALCO
entity shall remain legally responsible for the Covered Activities of each such
person or entity.

Further, in the event any PALCO entity ("acting entity") takes any action on
land or with respect to timber owned by another PALCO entity ("landowning
entity"), as to such action the acting entity for all purposes connected with
the Agreement, the HCP, and the Federal and State Permits and liability arising
thereunder, where the acting entity is acting pursuant to an oral or written
contract or with the consent of the landowning entity, shall be deemed to be
acting as the agent of the landowning entity and to be acting within the course
and scope of such agency. For purposes of this provision, action includes
failure to act.

3.3 FUNDING

PALCO warrants that it has, and will expend, such funds as may be necessary to
fulfill all of its conservation and management obligations under the Federal
Permit and State Permit as described in the HCP's Operating Conservation Program
and this Agreement. The funding sources that PALCO will use to fulfill its
Permit obligations will include income derived from PALCO's Covered Activities
on the Covered Lands. By February 1 of each year the Federal and/or State Permit
is in effect, PALCO shall submit, concurrently with its submission of the Annual
Report, an annual budget with regard to its obligations under the HCP, approved
by its Board of Directors, to the Wildlife Agencies, demonstrating that
sufficient funds to carry out PALCO's commitments under the Federal Permit and
State Permit for that fiscal year have been authorized for expenditure. PALCO
will promptly notify the Wildlife Agencies of any material change in PALCO's
funding resources.

A material change in PALCO's funding resources is any change in the financial
condition of PALCO which will adversely affect PALCO's ability to
<PAGE>
manage the Covered Lands in accordance with the terms of this Agreement and the
HCP's Operating Conservation Program.

PALCO shall provide the first annual budget covering the period immediately
following permit issuance up to the end of the first calendar year of operation
within 15 days of the Effective Date.

As a form of additional assurance of adequate funding to carry out all of its
Federal Permit and State Permit obligations, PALCO shall post security to CDFG
within 15 days of the Effective Date. The amount of security posted shall be in
the amount of $2 million, which is based on the annual estimated cost of
carrying out certain of such obligations which are described in Section 8 of the
HCP. The security may be a pledged savings or trust account, certificate of
deposit, irrevocable letter of credit, or other form approved by the Wildlife
Agencies. The amount of security shall be increased annually for one year by the
amount, if any, that PALCO was required to pay in the prior year in liquidated
damages to the State of California pursuant to a separate agreement entitled
"Agreement Relating to Enforcement of AB 1986" ("AB 1986 Agreement"). If in an
immediately preceding year PALCO was not required to pay any liquidated damages,
the amount of security would return to $2 million as adjusted for inflation in
accordance with the Consumer Price Index published by the Bureau of Labor
Statistics of the United States Department of Labor, San Francisco-Oakland-San
Jose, CA, All Items and Major Group Figures For Urban Wage Earners and Clerical
Workers (1882-84=100 (CPI). Such security may be used to secure PALCO's
obligations under the AB 1986 Agreement. However, in the event the State of
California and any of the Wildlife Agencies simultaneously call upon the
security, such security shall first serve the purposes of the Wildlife Agencies
under this Agreement.

The security shall be replenished by PALCO within 10 days as necessary to the
required amount until PALCO completes its obligations under the Federal Permit
and State Permit. The security shall be adjusted annually for inflation
according to the CPI.

Notwithstanding the prohibition on duplication in Section 6.4.1, and consistent
with the other provisions of Section 6.4.1, each PALCO entity shall be
separately required to provide, maintain and replenish the security in the
amount set forth and in accordance with the terms of this section. In the event
of any action by or liability of a PALCO entity or entities arising under this
Agreement, the HCP, or the Federal or State Permits, the Wildlife Agencies may
call upon the security posted by the PALCO entity or entities whose action or
liability was the basis of the need to call upon the security. Alternatively,
this provision shall be satisfied if the PALCO entities furnish their written
agreement in a form
<PAGE>
satisfactory to the Wildlife Agencies providing that security in the amount of
$2 million total, as it may be required to be increased and/or replenished, is
at all times available to the Wildlife Agencies in the event of action or
liability of any PALCO entity arising under this Agreement, the HCP, or the
Federal and State Permits. For purposes of this section, action includes failure
to act.

3.4. MONITORING AND REPORTING

3.4.1.    MONITORING

PALCO shall implement the implementation and effectiveness monitoring programs
described in Section 6 of the HCP. As part of the monitoring programs, PALCO
shall fund for the life of the Federal Permit and State Permit an independent
third party entity or entities, approved by the Wildlife Agencies and under
contract to CDFG, to monitor on behalf of the Wildlife Agencies PALCO's
implementation of the HCP's Operating Conservation Program (the "HCP Monitor").
The HCP Monitor shall also monitor the effectiveness of the HCP's Operating
Conservation Program if so directed by one or more of the Wildlife Agencies. The
HCP Monitor shall be qualified in forestry and fisheries and wildlife biology.
The HCP Monitor shall have full access at all times to PALCO's lands to inspect
the Covered Activities, and in particular shall be present on site during each
timber harvest conducted by or on behalf of PALCO. The HCP Monitor shall
immediately report to designated representatives of the Wildlife Agencies, CDF
and the Office of the Attorney General of the State of California any deviations
by PALCO from the conservation and management measures provided for under the
HCP's Operating Conservation Program, so that the Wildlife Agencies and CDF may
take appropriate action to enforce the Federal Permit and State Permit, the
State Forest Practice Act and other applicable Federal and state laws or
agreements. In addition, the HCP Monitor shall report quarterly to the Wildlife
Agencies concerning implementation and compliance by PALCO with the HCP's
Operating Conservation Program and, if so directed by one or more of the
Wildlife Agencies, shall report, as provided for under the HCP's Operating
Conservation Program, on the effectiveness of the HCP's Operating Conservation
Program. The intensity of the compliance monitoring to be performed by the HCP
Monitor will be reevaluated by the Wildlife Agencies at the end of the first
ten-year period following the Effective Date, and every ten years thereafter,
based on PALCO's record of compliance during the prior ten-year period.

3.4.2. ANNUAL REPORTS

As described in the HCP's Operating Conservation Program, PALCO will submit by
February I of each year, a report describing the Covered Activities
<PAGE>
undertaken and results of the Operating Conservation Program, and the proposed
Operating Conservation Program, activities for the next year for all Covered
Lands, including the MMCAs (the "Annual Report"). As applicable, the Annual
Report will contain the results of the surveying and data collection for those
Covered Species which have multi-year reporting protocols.

The Agencies shall use reasonable efforts to review and provide written comments
on each Annual Report within sixty (60) days of receipt thereof. If any Party
requests, the Parties shall meet within such 60-day period to review the Annual
Report and PALCO's planned activities for the next year.

All Annual Reports will include the following certification from a responsible
company official who supervised or directed preparation of the report:

"I certify that, to the best of my knowledge, after appropriate inquiries by
myself and/or persons under my control of all relevant persons involved in the
preparation of this report, the information submitted is true, accurate, and
complete."

3.4.3 OTHER INFORMATION

PALCO will use its reasonable efforts to provide within thirty (30) days of
being requested by the Wildlife Agencies, any additional information in its
possession or control related to implementation of the HCP that is requested by
the Services for the purpose of assessing whether the terms and conditions of
the HCP, including the Operating Conservation Program, are being fully
implemented.

To the extent feasible, any such further information requests shall be
coordinated among the Wildlife Agencies and made in a manner to be as least
intrusive as possible to PALCO operations while permitting the Wildlife Agencies
to carry out their oversight responsibilities. In that regard, requests made
pursuant to this Section 3.4.3 shall not require PALCO to prepare any additional
reports; instead, PALCO shall be required only to provide information in its
possession or control. Nothing in this Agreement requires PALCO to disclose
communications that are subject to the attorney work product or attorney-client
privilege, or any other privilege applicable at the time the information request
is made. PALCO may designate, by notifying the Agencies in writing, any trade
secrets or commercial, proprietary, or financial information ("Confidential
Information") requested by the Agencies as exempt from disclosure by the
Agencies pursuant to a request made under the Federal Freedom of Information Act
and/or the California Public Records Act, because such
<PAGE>
trade secret and/or information so designated (1) is Confidential Information,
(2) has not been disclosed to the public by PALCO, and (3) to PALCO's knowledge
is not routinely available to the public from other sources. Should
"Confidential Information" be requested, the Wildlife Agencies will contact
PALCO sufficiently prior to releasing any such information so as to allow PALCO
a reasonable opportunity to protect the Confidential Information from release.
This provision is not intended to limit the applicability of the Federal Freedom
of Information Act and the California Public Records Act.

3.4.4 AGENCY MONITORING


PALCO, acknowledges the necessity for the Wildlife Agencies to closely monitor
compliance with Federal Permit and State Permit and the effectiveness of the
HCP's Operating Conservation Program and will cooperate fully in such
monitoring. PALCO consents to, and will allow, entry at any reasonable hour by
agents or employees of the Wildlife Agencies on the Covered Lands. With regard
to CDFG employees, PALCO's consent satisfies the requirements of Fish and Game
Code Section 857. Agents or employees of the Wildlife Agencies may enter upon
all lands where Covered Activities are conducted and premises where records
relating to such Covered Activities are kept. In order to monitor compliance
with the Federal Permit and State Permit, the effectiveness of the HCP's
Operating Conservation Program, Federal Permit, FESA, and CESA, agents or
employees of the Wildlife Agencies may enter upon such lands or premises (1) to
inspect and monitor the Covered Lands, the Covered Species, and the Covered
Activities and (2) to inspect, during reasonable hours, any records or documents
required to be kept under the HCP. Such inspections may include taking
photographs, measurements, and samples; interviewing employees, contractors, and
agents of PALCO (PALCO shall not be precluded from having a representative
present for any such interview); and other actions that the Wildlife Agencies
determine to be necessary for such purposes. The Wildlife Agencies will use
reasonable efforts to give reasonable notice to PALCO of planned interviews with
PALCO employees or contractors.

This section shall not apply to or limit the authority of Federal law
enforcement agents or state peace officers authorized by law to enter Covered
Lands to enforce compliance with the HCP, FESA, CESA, or other Federal or state
laws. Further, nothing in this section is intended to or shall be construed to
restrict the right of access to the Covered Lands and Covered Activities
provided to the HCP Monitor under Section 3.4.1.

3.5  PHASING RIGHTS
<PAGE>
The USFWS, CDFG and PALCO shall work cooperatively to schedule PALCO's harvest
of old-growth redwood and residual old-growth redwood outside the MMCAs in a
manner which minimizes impacts to marbled murrelets.

4.   INCORPORATION OF THE HCP

The conservation and management measures provided for under the HCP's Operating
Conservation Program in Section 6 of the HCP are intended to be, and by this
reference are, incorporated herein. In the event of any direct contradiction
between the terms of this Agreement and the HCP's Operating Conservation
Program, the terms of this Agreement will control. In all other cases, the terms
of this Agreement and the terms of the HCP's Operating Conservation Program will
be interpreted to be supplementary to each other. The terms of the Federal
Permit and the State Permit shall control in the event of any direct
contradiction between those terms and the terms of this Agreement and the HCP's
Operating Conservation Program.

5.   LAND TRANSACTIONS

5.1. ACQUISITION OF LAND BY PALCO GENERALLY

Nothing in this Agreement, the HCP, the Federal Permit or the State Permit
limits or restricts PALCO's right to acquire new lands, or interests in such
lands, within or outside the Plan Area. Unless such lands are Covered Lands and
the Federal Permit and State Permit have taken effect with regard to such lands
in the manner provided below, any lands, or interests in lands, as may be
acquired will not be covered by the Federal Permit or State Permit except upon
amendment of the Federal Permit and State Permit as provided in Section 7.2 of
this Agreement.

5.2. EFFECTIVE DATE FOR COVERED LANDS ACQUIRED AFTER THE EFFECTIVE DATE OF
     THIS AGREEMENT

     (a)  The Federal and State Permits will identify all Covered Lands.
          The Federal and State Permits will take effect with regard to
          Covered Lands acquired after the Effective Date ("Additional
          Lands") upon verification by the Services that PALCO has provided
          evidence of legal control sufficient to implement the provisions
          of the HCP, the Federal Permit, the State Permit and this
          Agreement on such Additional Lands.  Such Additional Lands shall
          become Covered Lands on satisfaction of the conditions provided
          in subsection (b), subject to the following limitations:

          (i)   No more than 25,000 acres of Additional Lands may become Covered
                Lands over the term of the Permit, and such
<PAGE>
                Additional Lands must be situated within one mile of the main
                contiguous portion of PALCO Lands or within the external
                boundaries of the PALCO Lands and be zoned for timber
                production. The PALCO Lands are depicted on Map No.
                4, Volume V of the Draft SYP/HCP.

          (ii)  No old-growth habitat may be included, and no additional Take of
                marbled murrelets will be authorized under the State and Federal
                Permits within the Additional Lands.

          (iii) Consistent with the Northern Spotted Owl Conservation Plan at
                Section F6.2 of the HCP, no Take of northern spotted owls will
                be allowed on any Additional Lands until the Additional Lands
                have been surveyed to protocol, and the baseline is adjusted and
                population targets modified to conform to the population density
                targets of the plan.

     (b)  Procedure to Include Additional Lands as Covered Lands. PALCO
          shall submit to the Wildlife Agencies a notice to include
          Additional Lands as Covered Lands accompanied by a map showing
          the location and boundaries of the Additional Lands and a
          complete description of (1) the type of interest acquired, (2)
          all relevant baseline conditions on the Additional Lands, (3) the
          Covered Activities that will occur on the Additional Lands, and
          (4) the amount and timing of Take of Covered Species expected to
          occur on the Additional Lands.

          Such Additional Lands will be included as Covered Lands if the
          Wildlife Agencies conclude that extension of the HCP provisions to the
          Additional Lands will not result in impacts not analyzed and mitigated
          under the HCP and will not result in unauthorized Take under the State
          and Federal Permits.

     (c)  Notwithstanding the 50-year term of the permit, PALCO shall
          continue to apply the conservation and mitigation measures
          provided for under the HCP's Operating Conservation Program to
          Additional Lands, including storm proofing all roads, until the
          impacts of Take resulting from Covered Activities on the
          Additional Lands have been fully mitigated in accordance with
          Section 8.5 of this Agreement and, upon expiration of the permit
          or its early termination through revocation or relinquishment,
          shall provide adequate assurances to the Wildlife Agencies as
          specified at Section 8.5.3 of this Agreement that such Additional
          Lands will continue to be managed in accordance with the HCP's
          Operating Conservation Program until and unless full mitigation
<PAGE>
          is complete. In no event shall PALCO be required to continue to manage
          the Additional Lands in accordance with the Operating Conservation
          Program of the HCP longer than a period of 50 years from the date such
          Additional Lands become Covered Lands in accordance with subsection
          (b) this section.

     (d)  Proof of ownership of the Additional Lands, or proof of the right
          to engage in the applicable Covered Activities relevant to such
          parcel and to implement the terms of the HCP on such Additional
          Land, with a written commitment by PALCO to carry out the terms
          of the HCP, this Agreement, the Federal Permit and the State
          Permit with regard to such Additional Lands shall constitute
          adequate evidence of legal control required by subsection (a)
          above as to have the Federal and State Permits take effect for
          such acquired land.

5.3. DISPOSITION OF COVERED LANDS OTHER THAN IN MMCAS

5.3.1 LAND SOLD WITH RESTRICTIONS

     (a)  PALCO's transfer of ownership or control of Covered Lands, or
          portions thereof, other than in the MMCAs, which transfers are
          addressed in Section 5.5 of this Agreement, will require prior
          approval by the Wildlife Agencies and an amendment of the Federal
          and State Permits in accordance with Section 7.2 of this
          Agreement, except that transfers of such Covered Lands may be
          processed as minor modifications in accordance with Section 7.1
          of this Agreement if:

          (i)  The Covered Lands or relevant interests in Covered Lands will be
               transferred to an agency of the Federal government and, prior to
               transfer, the Wildlife Agencies have determined that transfer
               will not compromise the effectiveness of the HCP based on
               adequate commitments by that agency regarding management of such
               land; or

          (ii)  The Covered Lands or relevant interests in the Covered
                Lands will be transferred to a non-Federal entity that has
                entered into an agreement acceptable to the Wildlife
                Agencies (e.g., an easement held by CDFG with the Services
                as third-party beneficiaries, accompanied by the creation
                of an adequate endowment for the management in perpetuity,
                or other security acceptable to the Wildlife Agencies, of
                such transferred Covered Lands) to reasonably ensure that
                the lands will be managed in such a manner and for such
<PAGE>
                duration so as not to compromise the effectiveness of the
                HCP; or

          (iii) The Covered Lands or relevant interests in the Covered Lands
                will be transferred to a non-Federal entity that, prior to
                completion of the land transaction, has agreed to be bound by
                the HCP as it applies to the transferred Covered Lands and has
                obtained Federal and State incidental take permits following
                normal permit procedures covering all Covered Species then
                identified in PALCO's Federal and State Permits which may be
                Incidentally Taken as a result of activities on the transferred
                lands covered under the acquiring entity's Incidental Take
                permits.

     (b)  The Wildlife Agencies shall use their reasonable efforts to make any
          required determinations under subsections (a)(i), (a)(ii), and
          (a)(iii) within 60 days of receipt of written documentation from PALCO
          that the conditions contained in subsections (a), (b), and (c) have
          been satisfied.

     (c)  Upon a transfer of Covered Lands carried out in accordance with
          this section and Section 7.1, the transferred lands shall no
          longer be deemed to be Covered Lands, and PALCO shall not bear
          any responsibility for any management activities, nor be liable
          for any Take of any Species by any other persons, on such
          transferred lands. In addition, PALCO will not be required to
          provide any new, additional or different conservation or
          mitigation on the remaining Covered Lands beyond that provided in
          the HCP to account for such sale, exchange or transfer.

5.3.2 LAND SOLD WITHOUT RESTRICTION

PALCO may dispose of Covered Lands without restriction under the following
circumstances:

     (a)  Where PALCO includes as Covered Lands Additional Lands, and each
          of the following requirements have been met: (1) concurrent with
          the disposal of a tract of Covered Lands, PALCO acquires another
          tract of land; (2) neither the tract to be disposed of nor the
          tract to be acquired are greater than 2,000 acres; (3) the tract
          PALCO acquires is either larger or no smaller than 95% of the
          size of the tract disposed of; (4) the tract to be disposed of
          and the tract to be acquired contain approximately equivalent
          habitat value; and (5) the addition of the acquired tract as
          Covered Lands will not result in impacts not analyzed and
<PAGE>
          mitigated under the HCP, or any amendments thereto, and will not
          result in unauthorized Take under the Federal and State Permits. PALCO
          shall submit to the Wildlife Agencies a notice indicating its intent
          to include Additional Lands as Covered Lands as a result of a land
          swap accompanied by a map showing the location and boundaries of the
          tract to be disposed of and the tract to be acquired and a complete
          description of (A) the type of interest acquired, (B) all relevant
          baseline conditions on the tract to be acquired, (C) the Covered
          Activities that will occur on the Additional Lands, and (D) the amount
          and timing of Take of Covered Species expected to occur on the
          Additional Lands.

          Such Additional Lands will be included as Covered Lands if the
          Wildlife Agencies conclude, after any required environmental analysis,
          that extension of the HCP provisions to the Additional Lands and the
          proposed disposal of the tract to be swapped will not result in
          impacts additional to or different from those analyzed and mitigated
          under the HCP and will not result in unauthorized Take under the State
          and Federal Permits.

          (i)  The Federal Permit and State Permit will take effect with regard
               to the acquired tract upon verification by the Wildlife Agencies
               that PALCO has provided evidence of legal control sufficient to
               implement the provisions of the HCP, the Federal Permit, the
               State Permit, and this Agreement on the acquired tract.

          (ii) Proof of ownership of the acquired tract or proof of the right to
               engage in the applicable Covered Activities relevant to such
               tract and to implement the terms of the HCP on such acquired
               tract to the reasonable satisfaction of the Wildlife Agencies
               shall constitute adequate evidence of legal control required by
               subsection (a)(i), above, so as to have the Federal Permit and
               State Permit take effect for such acquired tract.

     (b)  The transfer is the result of a minor boundary line adjustment between
          PALCO and an adjacent landowner. The aggregate net acreage of Covered
          Lands that may be transferred out of PALCO ownership pursuant to minor
          boundary adjustments under this subsection shall not exceed 500 acres
          over the 50-year term of the permit.

Upon a transfer of Covered Lands to another landowner carried out in accordance
with this Section 5.3 and Section 7.1, the transferred lands
<PAGE>
shall no longer be deemed to be Covered Lands, and PALCO shall not bear any
responsibility for any management activities, nor be liable for any Take of any
Species by any other persons, on such transferred lands. In addition, PALCO will
not be required to provide any new, additional or different conservation or
mitigation on the remaining Covered Lands beyond that provided in the HCP to
account for such sale, exchange or transfer.

5.3.3     TRANSFER OF ELK RIVER PROPERTY

Notwithstanding anything in this Agreement to the contrary, PALCO may transfer
the Elk River Property from the PALCO company which acquired the Elk River
property from Elk River Timber Company to Scotia Pacific Company, LLC, upon 30
days' written notice, accompanied by the transfer documents, to the Wildlife
Agencies and CDF.

5.4. DISPOSITION OF COVERED LAND THROUGH PERMIT AMENDMENT

All dispositions of Covered Lands or interests in Covered Lands outside of MMCAs
other than those carried out in accordance with Sections 5.3 and 7.1 shall be
processed as an amendment of the Federal Permit and State Permit in accordance
with Section 7.2 of this Agreement.

5.5. DISPOSITION OF LAND IN MMCAS

PALCO may sell, exchange or otherwise transfer to a third person one or more of
the MMCAs, or a portion thereof, so long as PALCO demonstrates to the reasonable
satisfaction of the Wildlife Agencies that the protection to be afforded by such
third party (and its successors) to the marbled murrelet and the habitat of the
marbled murrelet in such MMCA(s) and to the other Covered Species is equal to or
greater than that afforded under the HCP for a period of 50 years from the
Effective Date. In such event, PALCO will not be required to provide any new,
additional or different conservation or mitigation on the remaining Covered
Lands beyond that provided for in the HCP to account for such sale, exchange or
transfer. Without limiting the generality of the foregoing, for the purposes of
this Agreement, the sale, exchange or transfer to a third party of an MMCA with
legally binding restrictions running with the land and reasonably approved by
the Wildlife Agencies, or other protection reasonably approved by the Wildlife
Agencies, which limit the uses of the MMCA proposed for transfer to those uses
specified at Section 3.1.1 of this Agreement for a period of 50 years from the
Effective Date shall be deemed to constitute protection afforded by such third
party (and its successors) that is equal to or greater than that afforded under
the HCP. In the event that PALCO sells an MMCA to an entity, the Agencies shall
not impose or require any new, additional or different terms, conditions,
conservation or mitigation
<PAGE>
measures or other restrictions on the remaining Covered Lands beyond those
specified at Section 3.1.1. of this Agreement and Section 6 of the HCP. PALCO's
road storm proofing obligations required under the HCP with respect to the
transferred lands shall survive notwithstanding any sale, exchange or transfer
under this Section 5.5.

6.   ASSURANCES

6.1. FEDERAL ASSURANCES

6.1.1. COVERED SPECIES LISTED AFTER THE EFFECTIVE DATE

Subject to compliance with all other terms of this Agreement and the HCP, the
Federal Permit shall become effective as to each Covered Species which is not a
Federal Listed Species concurrent with the listing of such species under FESA.

6.1.2. MIGRATORY BIRD TREATY ACT, BALD AND GOLDEN EAGLE PROTECTION ACT

     (a)  The Federal Permit shall constitute a Special Purpose Permit
          under 50 CFR Section 21.27 for the take of all Covered Species
          identified at 50 CFR 10. 13, excluding bald eagles (Haliaeetus
          leucocephalus) and golden eagles (Aquila chrysaetos), which are
          listed under the FESA as of the Effective Date (and as to
          unlisted Covered Species identified at 50 CFR 10.13, when the
          Federal Permit becomes effective as to such species as provided
          in Section 6.1.1) in the amount and/or number and subject to the
          terms and conditions specified in the Federal Permit. The Special
          Purpose Permit shall be valid for a period of three years from
          its effective date, provided the Federal Permit remains in effect
          for such period. The Special Purpose Permit under 50 CFR Section
          21.27 as described in this section shall be renewed provided that
          PALCO remains in compliance with the terms of the Federal Permit
          and this Agreement. Each such renewal shall be valid for the
          maximum period allowable under the applicable regulations at the
          time of the renewal (which, as of the Effective Date, is three
          years), provided that the Federal Permit remains in effect for
          such period.

     (b)  USFWS shall not refer the incidental take of any bald eagle or golden
          eagle for prosecution under BGEPA if such take is in compliance with
          the terms and conditions (including amount and/or number) specified in
          the Federal Permit.

6.1.3. FURTHER PERMITS
<PAGE>
Nothing in this Agreement will limit the right or obligation of any federal
agency to engage in consultation with USFWS and/or NMFS required under Section 7
of the FESA. However, in any consultation with regard to the Covered Species
that may be required or processed pursuant to Section 7 of FESA (16 USC Section
1536(a)) subsequent to the Effective Date in connection with the Covered
Activities, USFWS and NMFS shall, to the maximum extent permitted by law, rely
upon, and utilize their respective Section 7 biological opinions issued with
regard to the approval of the HCP, and, to the maximum extent permitted by law
and regulation, ensure that any conservation and mitigation for Incidental Take
of Covered Species identified in such Section 7 biological opinion conforms to
the conservation and mitigation provided under the HCP and does not impose any
new, additional or different conservation or mitigation measures on PALCO beyond
the requirements provided for under the HCP and this Agreement.

6.1.4. CRITICAL HABITAT

The USFWS acknowledges that pursuant to the final critical habitat rule
promulgated for the marbled murrelet and codified at 50 CFR 17.95(b), the
critical habitat designation for the marbled murrelet will not apply to any
Covered Lands for so long as the Federal Permit remains in effect. The USFWS and
NMFS further agree that they will consider the HCP in their preparation of any
proposed determination of critical habitat for any other Covered Species under
their respective jurisdictions or revision of critical habitat for the marbled
murrelet. USFWS and NMFS agree that if critical habitat is designated for any
Covered Species and PALCO is properly implementing the terms of the HCP, the
USFWS and NMFS will not require PALCO to commit new, additional or different
conservation or mitigation beyond that provided for under the HCP and this
Agreement.

6.1.5. FUTURE LISTING OF SPECIES OTHER THAN COVERED SPECIES

     (a)  As to each Species that is not a Covered Species that may be
          affected by the Covered Activities and that is or becomes listed
          under FESA, USFWS and NMFS, as appropriate, shall, upon proper
          application by PALCO under Section 10(a) of the FESA and
          following public review and upon a determination that the
          application satisfies all applicable statutory and regulatory
          requirements, issue an incidental take permit to PALCO
          authorizing the take of such species incidental to the Covered
          Activities.

     (b)  In determining whether any further conservation or mitigation measures
          are required, beyond those provided pursuant to the HCP, in order to
          issue such permits or other Take authorizations with
<PAGE>
          respect to such species not identified as Covered Species, USFWS and
          NMFS shall (1) take into consideration the conservation and mitigation
          measures provided in the HCP and hereunder and (2) cooperate with
          PALCO to minimize adverse impacts of the listing of such species on
          the Covered Activities consistent with Section 10 of FESA.

6.1.6. DETERMINATION OF CHANGED CIRCUMSTANCES AND UNFORESEEN CIRCUMSTANCES

6.1.6.1. PURPOSE

The purpose of this Section 6.1.6 is to apply the USFWS/NMFS Habitat
Conservation Plan Assurances ("No Surprises") Rule (the "Assurances Rule"),
published in the Federal Register on February 23, 1998 (63 Fed. Reg. 8,859)
to this Agreement and the HCP.

6.1.6.2 AVAILABILITY

The assurances made by USFWS and NMFS in this Section 6.1.6 shall apply so long
as the commitments and provisions of the HCP, this Agreement and the Federal
Permit applicable to PALCO have been and are being fully implemented by PALCO.

6.1.6.3. NO ADDITIONAL LAND, WATER OR FINANCIAL COMPENSATION

For so long as the Federal Permit is in effect, USFWS and NMFS will not require
from PALCO the commitment of additional land, water, or financial compensation
or additional restrictions on the use of land, water, or other natural resources
with regard to the Covered Species beyond the level and/or amounts allowed for
under the HCP's Operating Conservation Program and this Agreement without the
consent of PALCO. By way of example and not limitation, seasonal restrictions
more stringent than those provided for in the HCP would be considered to be an
additional restriction on the use of land. Any additional conservation or
mitigation measures required of PALCO by USFWS and/or NMFS in response to an
Unforeseen Circumstance shall comply with the Assurances Rule. (As of the
Effective Date, the Assurances Rule is published at 50 CFR Section 17.3, 50 CFR
Section 17.22(b)(5) and (6), 50 CFR Section 17.32(b)(5) and (6), 50 CFR Section
222.3, and 50 CFR Section 222.22(g) and (h) and is attached as Exhibit "D".)

6.1.6.4.  CHANGED CIRCUMSTANCES

6.1.6.4.1. HCP CHANGED CIRCUMSTANCES

USFWS and NMFS agree that Attachment No. 4 to the HCP contains the complete
<PAGE>
and exclusive list of all Changed Circumstances.

USFWS and NMFS further agree that unless PALCO otherwise consents, Attachment
No. 4 to the HCP contains the complete and exclusive list of conservation and
mitigation measures and/or planned responses that may be required of PALCO to
respond to each Changed Circumstance.

6.1.6.4.2. EFFECT OF OCCURRENCE OF A CHANGED CIRCUMSTANCE

Any party to this Agreement shall immediately notify each of the other parties
of the existence of a Changed Circumstance. Thereafter, through a Changed
Circumstance Notice, USFWS, and/or NMFS shall identify those additional
conservation and mitigation measures or the planned response provided in
Attachment No. 4 to the HCP responsive to the particular Changed Circumstance
that USFWS and/or NMFS deem necessary to respond to that Changed Circumstance.
To the extent consistent with the conservation needs of the Covered Species and
their habitats, USFWS and/or NMFS shall select those conservation and mitigation
measures from the list of available responses to such Changed Circumstances set
forth in the HCP that are least burdensome on PALCO.

PALCO shall implement the additional conservation and mitigation measures set
forth in the Notice. If PALCO does not concur with the Changed Circumstances
Notice, then PALCO and USFWS and/or NMFS, as applicable, shall utilize the
dispute resolution process set forth in Section 9.2 of this Agreement to attempt
to resolve the dispute. Until such time as the dispute resolution process is
concluded, PALCO shall implement the additional conservation and mitigation
measures set forth in the Notice. Following the conclusion of the dispute
resolution process, PALCO shall implement the conservation and mitigation
measures agreed to by the Wildlife Agencies and PALCO in the dispute resolution
process. To the extent agreement is not achieved among the Parties through the
dispute resolution process, without waiving its rights to seek judicial review
of the Wildlife Agencies' decision, PALCO shall continue to implement the
measures set forth in the Notice.

6.1.6.4.3. MEASURES LIMITED TO THOSE PROVIDED PURSUANT TO THE HCP

If additional conservation and mitigation measures are deemed necessary by USFWS
or NMFS to respond to a Changed Circumstance and such measures were not provided
pursuant to the HCP, USFWS and/or NMFS will not require any new, additional or
different conservation and/or mitigation measures from PALCO in addition to
those provided for pursuant to the HCP without the consent of PALCO.
<PAGE>
6.1.6.5. UNFORESEEN CIRCUMSTANCES

6.1.6.5.1  FINDING OF UNFORESEEN CIRCUMSTANCES

The Regional Director of USFWS and/or the Regional Administrator of NMFS, as
appropriate, have the burden of making a finding that Unforeseen Circumstances
exist with regard to any Covered Species within the jurisdiction of the
respective agency using the best scientific and commercial data available. The
findings must be clearly documented and based upon reliable technical
information regarding the status and habitat requirements of the affected
Covered Species. USFWS and NMFS must consider, but are not limited to, the
following factors in making such finding of Unforeseen Circumstances:

     (i)   The size of the current range of the affected Covered Species

     (ii)  The percentage of the range of the affected Covered Species that has
           been adversely affected by the activities permitted by the HCP

     (iii) The percentage of the range of the affected Covered Species that has
           been conserved by the HCP

     (iv)  The ecological significance of that portion of the range of the
           affected Covered Species affected by the HCP

     (v)   The level of knowledge about the affected Covered Species and the
           degree of specificity of the Covered Species' conservation program
           under the HCP

     (vi)  Whether failure to adopt additional conservation measures would
           appreciably reduce the likelihood of survival and recovery of the
           affected Covered Species in the wild

Upon making a finding of Unforeseen Circumstances in accordance with this
paragraph, USFWS or NMFS, as applicable, shall determine whether additional
conservation and mitigation measures are necessary to respond to the Unforeseen
Circumstances.

6.1.6.5.2.     EFFECT OF FINDING OF UNFORESEEN CIRCUMSTANCES

Upon a finding of Unforeseen Circumstances and a determination that additional
conservation and mitigation measures are necessary to respond to such Unforeseen
Circumstances, made in the manner set forth in Section 6.1.6.5.1 above, USFWS
and/or NMFS as appropriate shall limit such
<PAGE>
additional conservation and mitigation measures required of PALCO to
modifications of activities within the Conserved Habitat Areas, and
modifications to the Operating Conservation Program for the affected Covered
Species. USFWS and/or NMFS as appropriate shall maintain the original terms of
the HCP to the maximum extent possible.

Any additional conservation and/or mitigation measures specified pursuant to
Section 6.1.6.5 shall not require the commitment by PALCO of additional land,
water or financial compensation or additional restrictions on the use of land,
water or other natural resources in conflict with Section 6.1.6.3 without the
consent of PALCO.

PALCO shall cooperate with USFWS and/or NMFS, as appropriate, in that Service's
activities with regard to the conservation and/or preservation of the affected
Covered Species.

6.1.6.6. DISTRIBUTION OF BURDEN AFTER FINDING OF UNFORESEEN CIRCUMSTANCES

The Services recognize that they bear a primary responsibility to utilize their
authorities and resources to protect Covered Species in the event of a finding
of Unforeseen Circumstances with regard to a Covered Species. The Services
further recognize that they have significant resources and authorities that can
be utilized to provide additional protection to Covered Species, including, but
not limited to, land acquisition and exchange, habitat restoration and
enhancement, translocation, and other management techniques beyond the
protections provided in the HCP. The Services will work with other Federal,
State, and local agencies, tribes, environmental groups, and private entities to
ensure the continued conservation of the Covered Species in the wild in the
event of a finding of Unforeseen Circumstances.

6.2. STATE ASSURANCES

6.2.1     COVERED SPECIES LISTED AFTER THE EFFECTIVE DATE

Subject to compliance with all other terms of this Agreement and the HCP, the
State Permit shall become effective as to each Covered Species which is not a
State Listed Species concurrent with the regulation of such species under CESA.

6.2.2.    FUTURE REGULATION OF SPECIES OTHER THAN COVERED SPECIES

     (a)  As to each Species that is not a Covered Species, that may be affected
          by the Covered Activities and that is or becomes listed or a candidate
          for listing under CESA, CDFG shall, upon proper
<PAGE>
          application by PALCO under Section 2081(b) of the CESA and following
          any required public and/or environmental review and a determination
          that the application satisfies all applicable statutory and regulatory
          requirements, issue an incidental take permit to PALCO authorizing the
          Take of such species incidental to the Covered Activities.

     (b)  In determining whether further conservation or mitigation
          measures beyond those provided for pursuant to the HCP are
          required in order to issue such Section 2081(b) permits, or
          other Take authorizations with respect to such species not
          identified as Covered Species, CDFG shall (1) take into
          consideration the conservation and mitigation measures provided
          pursuant to the HCP and (2) cooperate with PALCO to minimize to
          the greatest extent possible adverse impacts of the listing or
          candidacy for listing of such species on the Covered Activities
          consistent with the requirements of Section 2081(b).

6.2.3     CHANGED CIRCUMSTANCES AND UNFORESEEN CIRCUMSTANCES

6.2.3.1 PURPOSE

The purpose of this Section 6.2.3 is to provide PALCO "No Surprises" like
assurances consistent with CDFG regulations given the conservation and
mitigation measures provided pursuant to the HCP and other relevant factors.
(These regulations are currently published at CCR, t.14, Section 783.0 and are
attached hereto as Exhibit E.)

CDFG may require additional conservation and mitigation measures of PALCO, as
enumerated in Attachment No. 4 to the HCP, in response to Changed Circumstances
that affect the Covered Species under the State Permit.

6.2.3.2   HCP CHANGED CIRCUMSTANCES

CDFG agrees that Attachment No. 4 to the HCP contains the complete and exclusive
list of all Changed Circumstances. CDFG further agrees that unless PALCO
otherwise consents, Attachment No. 4 to the HCP contains the complete and
exclusive list of conservation and mitigation measures and planned response that
may be required of PALCO to respond to each Changed Circumstance.

6.2.3.2.1      EFFECT OF THE OCCURRENCE OF A CHANGED CIRCUMSTANCE

Any party to this Agreement shall immediately notify each of the other
parties of the existence of a Changed Circumstance.  Thereafter, through a
<PAGE>
Changed Circumstances Notice, CDFG shall identify those additional conservation
and mitigation measures or the planned response provided pursuant to Attachment
No. 4 to the HCP responsive to the particular Changed Circumstance that CDFG
deems necessary to respond to that Changed Circumstance. To the extent
consistent with the conservation needs of the Covered Species and their
habitats, CDFG shall select those conservation and mitigation measures from the
list of available responses to such Changed Circumstance set forth in the HCP
that are least burdensome on PALCO.

PALCO shall implement the additional conservation and mitigation measures set
forth in the Notice upon receipt of the Notice. If PALCO does not concur with
the Changed Circumstance Notice, then PALCO and CDFG shall utilize the dispute
resolution process set forth in Section 9.2 of this Agreement to attempt to
resolve the dispute. Until such time as the dispute resolution process is
concluded, PALCO shall implement the additional conservation and mitigation
measures set forth in the Notice. Following conclusion of the dispute resolution
process, PALCO shall implement the conservation and mitigation measures except
as otherwise agreed to by the Wildlife Agencies and PALCO in the dispute
resolution process. To the extent agreement is not achieved among the parties
through the dispute resolution process, without waiving its right to seek
judicial review of the Wildlife Agencies' decision, PALCO shall continue to
implement the conservation and mitigation measures set forth in the Notice.

6.2.3.2.2      MEASURES LIMITED TO THOSE PROVIDED PURSUANT TO THE HCP

If additional conservation and mitigation measures are deemed necessary by CDFG
to respond to a Changed Circumstance and such measures were not provided for
pursuant to the HCP, CDFG will not require any new, additional or different
conservation and/or mitigation measures from PALCO in addition to those provided
for pursuant to the HCP without the consent of PALCO.

6.2.3.2.3      CONSULTATION WITH SERVICES

If the Changed Circumstances affects a Covered Species under the State Permit
that is also a Covered Species under the Federal Permit, the CDFG shall consult
with USFWS and/or NMFS, as appropriate.

6.2.3.3   UNFORESEEN CIRCUMSTANCES

6.2.3.3.1      FINDING OF UNFORESEEN CIRCUMSTANCES

The Director or such other person he or she specifically designates has the
burden of making a finding that Unforeseen Circumstances exist with regard
<PAGE>
to any Covered Species within the jurisdiction of CDFG using the best scientific
and commercial data available. The findings must be clearly documented and based
upon reliable technical information regarding the status and habitat
requirements of the affected Covered Species. CDFG must consider, but is not
limited to, the following factors in making such finding of Unforeseen
Circumstances:

     (i)   The size of the current range of the affected Covered Species

     (ii)  The percentage of the range of the affected Covered Species that has
           been adversely affected by the activities permitted by the HCP

     (iii) The percentage of the range of the affected Covered Species that has
           been conserved by the HCP

     (iv)  The ecological significance of that portion of the range of the
           affected Covered Species affected by the HCP

     (v)   The level of knowledge about the affected Covered Species and the
           degree of specificity of the Covered Species' conservation program
           under the HCP

     (vi)  Whether failure to adopt additional conservation measures would
           appreciably reduce the likelihood of survival and recovery of the
           affected Covered Species in the wild

Upon making a finding of Unforeseen Circumstances in accordance with this
paragraph, CDFG shall determine whether additional conservation and mitigation
measures are necessary to respond to the Unforeseen Circumstances.

6.2.3.3.2      EFFECT OF FINDING OF UNFORESEEN CIRCUMSTANCES

Upon a finding of Unforeseen Circumstances and a determination that additional
conservation and mitigation measures are necessary to respond to such Unforeseen
Circumstances, made in the manner set forth in Section 6.2.3.3.1 above, CDFG
shall limit such additional conservation and mitigation measures required of
PALCO to modifications of activities within the Conserved Habitat Areas and
modifications to the Operating Conservation Program for the affected Covered
Species. CDFG shall maintain the original terms of the HCP to the maximum extent
possible.

For so long as the State Permit is in effect, any additional conservation
and mitigation measures specified pursuant to Section 6.2.3. shall not
<PAGE>
require the commitment by PALCO of additional land, water or financial
compensation or additional restrictions on the use of land, water or other
natural resources without the consent of PALCO, except as required by law.

PALCO shall cooperate with CDFG in its activities with regard to the
conservation and/or preservation of the affected Covered Species.

6.2.4 FULLY PROTECTED SPECIES STATUTES

     (a)  CDFG acknowledges and agrees that if the measures set forth in the HCP
          are fully complied with, the Covered Activities will not likely result
          in Take of Fully Protected Species.

     (b)  Notwithstanding subsection (a), if CDFG discovers that such
          measures are not adequate to prevent Take of a Fully Protected
          Species, CDFG shall notify PALCO in writing of such discovery and
          of any new, additional or different conservation and mitigation
          measures that are necessary to avoid Take of Fully Protected
          Species.  CDFG shall have the burden of demonstrating that the
          measures in the HCP are not adequate to avoid Take. Upon receipt
          of such notice, PALCO shall conduct its Covered Activities in a
          manner that will avoid such Take. PALCO may implement such new,
          additional or different conservation and mitigation measures set
          forth in CDFG's notification or other adequate measures agreed to
          by the Parties to avoid such Take.

     (c)  If at any time there is a change of law such that CDFG may issue a
          State Permit allowing the Incidental Take of any Fully Protected
          Species, CDFG may, at its own discretion and if appropriate, amend the
          existing State Permit or issue a new State Permit for Fully Protected
          Species under the same terms and conditions as the State Permit to
          authorize the Take of Fully Protected Species to the extent permitted
          by law.

6.3  JOINT ASSURANCES

6.3.1.    COMPLIANCE WITH APPLICABLE LAWS

A primary purpose of this Agreement is to provide the long-term reconciliation
of the Covered Activities on the PALCO Lands and Additional Lands with the
conservation and protection of Covered Species. Based on and in consideration of
this Agreement, CDF and the Wildlife Agencies hereby agree and assure PALCO that
for so long as PALCO complies with the terms and conditions of the Federal
Permit and the State Permit and this Agreement:
<PAGE>
     (a)  CDFG shall, to the maximum extent permitted by law, not recommend
          or require that PALCO provide new, additional or different
          conservation or mitigation for Take of Covered Species by Covered
          Activities on the Covered Lands beyond that required pursuant to
          the HCP and this Agreement, with regard to CDFG's authorities
          under, the following statutes: CESA, CEQA, the Porter-Cologne
          Act, the Forest Practice Act, the Timberland Productivity Act of
          1982, Fish and Game Code Sections 1802, and 3511, and  Fish
          and Game Code Section 1603 for those Covered Activities subject
          to and carried out in accordance with the terms of the Streambed
          Alteration Agreement incorporated into the HCP for so long as the
          Streambed Alteration Agreement is in effect.

     (b)  CDF acknowledges and agrees that the Wildlife Agencies have
          primary jurisdiction and responsibility for the protection of the
          Covered Species, and that the HCP, as developed by the Wildlife
          Agencies and PALCO and in consultation with CDF, will minimize
          and fully mitigate the Take of Covered Species by the Covered
          Activities within the Plan Area in accordance with CEQA and CESA.
          CDF will use the SYP, a component of which is the HCP and the
          EIS/EIR prepared for the HCP and SYP as program level documents
          for tiering with later individual Timber Harvest Plans when CDF
          exercises its responsibilities under the Forest Practice Act and
          CEQA. CDF may suggest additional conservation measures for Take
          of Covered Species only when necessary for compliance with CEQA,
          the Forest Practice Act, or any other law. Any additional
          conservation measures shall, to the maximum extent practicable,
          be consistent with the HCP, this Agreement, and the Federal
          Permit and the State Permit.

     (c)  USFWS and NMFS shall, to the maximum extent permitted by law, not
          recommend or require that PALCO provide new, additional or
          different conservation or mitigation for Take of the Covered
          Species from Covered Activities on the Covered Land beyond that
          required pursuant to the HCP, and this Agreement and the Federal
          Permit, with regard to any Service's authorities under the
          following statutes: FESA NEPA, Fish and Wildlife Coordination Act
          (16 USC Sections 661-661c), the Fish and Wildlife Act of 1956 (16
          USC Section 742a), and the Federal Water Pollution Control Act
          (33 USC Section 1251 et seq.).

6.4. PALCO ASSURANCES

6.4.1.    CONTROL AND OWNERSHIP OF SUBSIDIARY PALCO ENTITIES
<PAGE>
As of the Effective Date, Scotia Pacific Company, LLC and Salmon Creek
Corporation are wholly owned subsidiaries of The Pacific Lumber Company. Each of
Scotia Pacific Company LLC, Salmon Creek Corporation and The Pacific Lumber
Company are separate entities with their own assets and liabilities.

During the term of the Federal Permit and State Permit, Scotia Pacific Company,
LLC, and Salmon Creek Corporation, and their successors and affiliates, each
authorize The Pacific Lumber Company to administer the HCP on its behalf,
including preparing and filing reports and communicating with the Wildlife
Agencies to The Pacific Lumber Company.

Scotia Pacific Company, LLC, Salmon Creek Corporation and The Pacific Lumber
Company each acknowledge that the HCP addresses, among other things,
conservation and protection of Covered Species on the Covered Lands owned by
each of them, and that a failure of any of the companies to carry out any of its
obligations under the HCP may affect the viability of the entire HCP. Each PALCO
entity shall carry out each obligation contained in this Agreement, the HCP and
the Federal and State Permits; provided that this provision shall not require
duplication by PALCO entities, and if an obligation is performed by one or more
PALCO entities, the remaining PALCO entity or entities shall not be required to
perform the same obligation. Each such obligation shall be the individual
obligation of each PALCO entity. Consistent with the individual nature of such
obligations, notwithstanding any other provision of this Agreement, no PALCO
entity shall be liable for the payment obligations of any other PALCO entity
under this Agreement, the HCP, or the Federal and State Permits. Each of the
PALCO entities shall carry out its obligations under this Agreement, the HCP,
the Federal Permit and the State Permit for the term of the Federal Permit and
State Permit or, if either the Federal Permit or State Permit is sooner
relinquished or revoked, unless and until its obligations under Section 8.5 of
this Agreement to fully mitigate for the impacts of Take of Covered Species are
met. In the event of any breach by any PALCO entity with regard to its
obligations under this Agreement, the HCP, or the Federal or State Permits, the
Federal and/or State Permits may be suspended or revoked as to all PALCO
entities, in accordance with the provisions of Sections 8.2 and 8.3 of this
Agreement.

7.   HCP/PERMIT MODIFICATIONS AND AMENDMENTS

7.1. MINOR MODIFICATION OF HCP AND/OR THIS AGREEMENT

7.1.1.    PROCESSING MINOR MODIFICATIONS

Any Party may propose minor modifications to the HCP or this Agreement by
<PAGE>
providing written notice to all other Parties. Such notice shall include a
statement of the reason for the proposed modification and an analysis of its
environmental effects, including any effects on operations under the HCP and on
Covered Species. The Parties will use reasonable efforts to respond to proposed
modifications within 60 days of receipt of such notice. Proposed modifications
will become effective only upon all other Parties' written approval. If, for any
reason, a receiving party objects to a proposed modification, the proposed
modification must be processed as an amendment of the permit in accordance with
Section 7.2 of this Agreement.

The Wildlife Agencies will not propose or approve minor modifications to the HCP
or this Agreement if the Wildlife Agencies determine that such modifications
would result in operations under the HCP that are significantly different from
those analyzed in connection with the original HCP, adverse effects on the
environment that are new or significantly different from those analyzed in
connection with the original HCP, or additional Take not analyzed in connection
with the original HCP.

7.1.2.    SCOPE OF MINOR MODIFICATIONS

Minor modifications to the HCP and this Agreement processed pursuant to this
subsection may include but are not limited to the following:

     (i)   Corrections of typographical, grammatical, and similar editing errors
           in the HCP and this Agreement that do not change the intended
           meaning;

     (ii) Correction of any maps or exhibits to correct errors in mapping;

     (iii) Minor changes to survey, monitoring or reporting protocols;

     (iv)  Additions and disposals of Covered Lands in accordance with Sections
           5.2, 5.3, and 5.5; and

     (v)   Correction of any maps or exhibits to reflect previously approved
           modifications to the HCP or amendments to the permit.

All proposed modifications, other than minor modifications, shall be processed
as permit amendments pursuant to Section 7.2 of this Agreement.

7.2. PERMIT AMENDMENT

7.2.1.    GENERAL FEDERAL PERMIT AMENDMENT PROCESS

Upon receipt of a written request from PALCO accompanied by a full written
<PAGE>
justification and supporting information and all other information required by
law, USFWS and NMFS shall use their reasonable efforts to process the proposed
amendment within one hundred and eighty (180) days of submission of the complete
application for such amendment to the applicable Service, except where longer
time periods are required by law. Any decision of USFWS and NMFS approving or
rejecting a requested amendment will be based on relevant information including,
but not limited to, the evidence and science existing at the time of the
decisions and will constitute final agency action.

USFWS shall interpret its authority under 50 CFR Section 13.23(b) to amend the
USFWS Federal Permit consistent with the assurances provided under 50 CFR
Section 17.22(b)(5) and 17.32(b)(5).

7.2.2.    GENERAL STATE PERMIT/STREAMBED ALTERATION AGREEMENT
          AMENDMENT PROCESS

Amendment of the State Permit, including minor and major amendments, shall be
governed by applicable state regulations. (These regulations are currently
published at CCR, t.14, Section 783.6(c) and are attached hereto in Exhibit E.)
In accordance with these regulations, minor permit amendments shall be approved
and incorporated into the State Permit, or denied, by the CDFG Director within
60 days of PALCO's submission of a request for amendment. Also in accordance
with these regulations, requests for major permit amendments shall be reviewed
according to the process established in such regulations for initial permit
applications, except that the information and analysis provided in support of an
application for a major permit amendment may rely on and supplement the
information and analysis used in the initial permit application.

CDFG and PALCO may amend the Streambed Alteration Agreement at any time by
mutual consent of PALCO and CDFG.

7.2.3. AMENDMENT OF THE PERMIT TO ALLOW COVERED ACTIVITIES WITHIN MMCAS

Concurrent with the first and second decennial reviews of the SYP, the Parties
shall confer to review progress towards the achievement of the delisting
criteria (excluding marine management criteria) contained in the Murrelet
Recovery Plan in existence at the time of each review. If PALCO concludes that
the delisting criteria (excluding marine management criteria) contained in the
Murrelet Recovery Plan as it then exists have been met, PALCO may apply for an
amendment to the Federal Permit and State Permit to allow harvest activities
within one or more of the MMCAs. The Wildlife Agencies shall process such
application in accordance with the time frames set forth in Sections 7.2.1 and
7.2.2 of this Agreement, to the
<PAGE>
extent feasible, and shall approve such amendment if the Wildlife Agencies
determine, after complying with the FESA, NEPA, CESA, CEQA and other applicable
law, (i) that all delisting criteria have been met, independent of the
conservation benefits provided by the MMCA and/or MMCAs which is the subject of
the amendment applied for, and (ii) that such amendment is otherwise consistent
with the terms of the HCP and this Agreement and meets all other applicable
statutory and regulatory requirements.

7.2.4 COMPLIANCE WITH AB 1986

Notwithstanding any other provision of this Agreement, including without
limitation Section 7.2.3, the Federal Permit, the State Permit, this Agreement
and the HCP may be amended only to the extent not in conflict with AB 1986,
which is attached hereto as Exhibit F.

8.   ORIGINAL TERM; SUSPENSION AND/OR REVOCATION; RELINQUISHMENT;
     EXTENSION; FULL MITIGATION OBLIGATION

8.1. ORIGINAL TENN

This Agreement and the HCP will become effective on the earliest date that the
Federal Permit and State Permit are issued. The HCP, the Federal Permit and the
State Permit will remain in effect for a period of 50 years from issuance of the
original Federal Permit and State Permit except as provided in this Section 8.

8.2. FEDERAL PERMIT SUSPENSION AND REVOCATION

USFWS and NMFS may suspend and/or revoke the Federal Permit only for cause and
in accordance with regulations in force at the time of such suspension or
revocation. (As of the Effective Date, these regulations are codified at 50 CFR
Sections 13.27 through 13.29, and 222.27, and 15 CFR Part 904.) Any specific
decision or order suspending the Federal Permit shall specify either a date or
the fulfillment of a condition or conditions on which the suspension will
terminate. In the event a suspension has not terminated within one year of its
effective date, at PALCO's request the applicable Service shall within 90 days
either terminate the suspension or commence a proceeding to revoke the permit.
Such suspension or revocation may apply to the entire Federal Permit, or may
apply only to specified Covered Species, Covered Lands, or Covered Activities.

During the period of suspension, PALCO shall remain obligated to perform its
obligations under the Operating Conservation Program.

NMFS shall revoke and/or suspend the Federal Permit only after an
<PAGE>
adjudicatory process conducted essentially in the manner set forth at 15 Code of
Federal Regulations Part 904 effective as of the Effective Date, a copy of which
is attached as Exhibit "C."

Notwithstanding revocation, PALCO shall remain obligated to mitigate for the
impacts of all Take that occurred under the Federal Permit prior to its
revocation in accordance with Section 6 of the HCP, pursuant to Section 8.5 of
this Agreement. Upon completing its full mitigation obligation set forth in
Section 8.5 of this Agreement, PALCO shall have no further obligations under the
Federal Permit.

8.3. STATE PERMIT SUSPENSION AND REVOCATION

Suspension and revocation of the State Permit shall be governed by applicable
regulations. (These regulations are currently published at CCR, t.14, Section
783.7. and are attached hereto in Exhibit E.) In accordance with these
regulations, CDFG may suspend or revoke the State Permit only pursuant to the
following administrative process. Any action to suspend or revoke any privileges
under the State Permit shall be limited so as to address the discrete action or
inaction that has resulted in the suspension or revocation, to the extent
consistent with the species protection purposes of the State Permit. As such,
suspension or revocation may apply to the entire State Permit, or may apply only
to the specified Covered Species, Covered Lands, or Covered Activities. PALCO
shall be notified in writing of any proposed suspension or revocation in
accordance with the regulations. Such notice shall identify the reason(s) for
such suspension or revocation, the actions necessary to correct the
deficiencies, and inform PALCO of the right to object to the proposed suspension
or revocation. Such notice may be amended at any time by CDFG. In accordance
with the regulations, PALCO may file a written objection to the proposed action
within 45 calendar days of the date of CDFG's notice. A decision on the proposed
suspension or revocation shall be made within 45 days after the end of the
objection period. CDFG shall notify PALCO in writing of the Director's decision
and the reasons therefor. CDFG shall also provide PALCO with information
concerning the right to request reconsideration. The State Permit may not be
revoked unless it has first been suspended. The State Permit shall remain valid
and effective pending any final determination on suspension, except that it may
be suspended immediately if statutory enactment subsequent to the issuance of
the State Permit prohibits continuation of the State Permit or a Covered
Activity. Suspension or revocation of the State Permit or Covered Activities
subject to the Streambed Alteration Agreement may also constitute suspension or
cancellation of the Streambed Alteration Agreement or specified Covered Species,
Covered Lands or Covered Activities subject to the Streambed Alteration
Agreement, as applicable.
<PAGE>
Notwithstanding suspension and/or revocation, PALCO shall remain obligated to
mitigate for the impacts of Take that occurred under the State Permit prior to
its suspension and/or revocation, pursuant to Section 8.5 of this Agreement.
Upon completing its full mitigation obligation set forth in Section 8.5 of this
Agreement, PALCO shall have no further obligations under the State Permit.

8.3.1 SUSPENSION

In accordance with applicable regulations, including the procedures described in
Section 8.3. above, CDFG may suspend the State Permit at any time if PALCO is
not in compliance with the conditions of the State Permit, which includes the
HCP. During the period of suspension, PALCO shall remain obligated to carry out
its obligations under the Operating Conservation Program.

8.3.1.1 REINSTATEMENT OF STATE PERMIT AFTER SUSPENSION

In accordance with applicable regulations, including the procedures described in
Section 8.3. above, if PALCO corrects the deficiencies that were the cause of
suspension within 60 days of written notification of the Director's decision to
suspend the State Permit, the State Permit shall be reinstated.

8.3.2 REVOCATION

In accordance with applicable regulations, including the procedures described in
Section 8.3. above, the Director may begin procedures to revoke the State Permit
if PALCO fails within 60 days of written notification of the Director's decision
to suspend the State Permit to correct the deficiencies that were the cause of
the suspension, or if statutory enactments subsequent to the issuance of the
State Permit prohibit the continuation of the State Permit or a Covered
Activity.

8.3.2.1. RECONSIDERATION OF SUSPENSION OR REVOCATION OF STATE PERMIT

In accordance with applicable regulations, PALCO may request reconsideration of
a suspension or revocation of the State Permit. The request for reconsideration
must be received by the Regional Manager of Region I within 30 days of the date
of notification of the decision for which reconsideration is requested. CDFG
shall notify PALCO of its decision in writing within 45 days of the receipt of
the request for reconsideration. Such decision may be appealed to the Director
within 30 days of the date of notification of the decision on the request for
reconsideration. The Director's decision on appeal shall be made within 30
<PAGE>
calendar days of receipt of the appeal, unless such time is extended for one
additional 30-day period for good cause and PALCO is notified of the extension.
The Director's decision on appeal shall constitute the final administrative
decision of CDFG.

8.3.3 MITIGATION OBLIGATIONS

Notwithstanding any suspension or revocation, PALCO shall remain obligated to
mitigate for the impacts of all Take that occurred prior to the State Permit's
suspension or revocation, pursuant to Section 8.5 of this Agreement, unless CDFG
determines that PALCO has already satisfied such obligation.

8.4. PERMIT RELINQUISHMENT BY PALCO

PALCO may relinquish the Federal Permit and/or the State Permit in accordance
with the regulations of the applicable Wildlife Agency in force on the date of
such relinquishment. (The regulations applicable to relinquishing the Federal
Permit are codified as of the Effective Date at 50 CFR Sections 13.26 and
220.31.)

Any relinquishment of the State Permit shall also constitute a termination of
the Streambed Alteration Agreement.

Notwithstanding its relinquishment of either the USFWS or the NMFS Federal
Permit or State Permit, PALCO shall remain obligated to fully mitigate in
accordance with Section 8.5 of this Agreement for the impacts of all Take that
occurred under the relinquished permit prior to its relinquishment. Upon
completing its full mitigation obligation in Section 8.5 of this Agreement,
PALCO shall have no further obligations under the HCP, the Federal or State
Permits or this Agreement.

8.5. FULL MITIGATION UPON RELINQUISHMENT OR REVOCATION

8.5.1. OBLIGATION

In the event of relinquishment or revocation of either the USFWS Federal Permit
or the NMFS Federal Permit, or the State Permit, PALCO's obligations under this
Agreement and the HCP will continue until or unless the Wildlife Agencies
determine, in accordance with Section 8.5.2 of this Agreement, that all Take of
Covered Species that occurred under the affected Federal Permit and State Permit
has been fully mitigated. Unlisted Covered Species will be treated as though
they were listed species in determining the amount of past take and the
mitigation required.
<PAGE>
8.5.2. DETERMINATION OF FULL MITIGATION

In determining full mitigation for the impacts of Take of the Covered Species,
the applicable Wildlife Agency will compare the amount and impact of Take of the
Covered Species that has occurred prior to termination with the amount and
effect of mitigation that has been provided up to that time. This analysis will
take into consideration, among other factors, the duration the permit has been
in effect; the location, quantity and quality of habitat of Covered Species that
has been modified and preserved; size and contiguity values; landscape linkages
and corridors; shape values and edge effects; and unique special features; and,
with respect to the marbled murrelet, the extent to which habitat conditions
have improved within the residual old growth stands within the MMCAs. The
applicable Wildlife Agency will determine the overall improvement of the
landscape (for avian and terrestrial species) and the overall improvements in
each watershed (for aquatic species), including achievement of properly
functioning conditions, if this has happened. Where it has not, the applicable
Wildlife Agency will determine progress toward such conditions in terms of
improvement over the original baseline condition as determined through surveys
and the watershed analysis process.

The period to complete full mitigation will not extend beyond the original term
of the permit for Covered Lands included in the Permits as of the Effective
Date, and with respect to Additional Lands which become Covered Lands during the
permit term, the time to complete full mitigation will not extend beyond a
period of 50 years from the date the Additional Lands first were included as
Covered Lands.

In the event of early termination of any Permit covering aquatic species, PALCO
will, in the manner set forth in Section 6.3 of the HCP, complete its road storm
proofing obligation, and will continue to implement the riparian harvest
prescriptions set forth in the HCP unless and until the impacts of Take of the
Covered Species which have occurred up to the time of termination have been
fully mitigated.

PALCO will continue to implement the requirements of the Northern Spotted Owl
Habitat Conservation Plan for the remaining term of the affected permits unless
the applicable Wildlife Agency determines that Take of northern spotted owl has
been fully mitigated. If actual northern spotted owl habitat conditions and
northern spotted owl population levels at the permit termination date exceed
those projected to occur at the end of the 50-year permit, then Take of northern
spotted owl will be deemed fully mitigated.

In determining the extent of any mitigation which may be required of PALCO
<PAGE>
pursuant to Section 8.5.1 of this Agreement, the applicable Wildlife Agency will
take into account the biological value to the Covered Species provided by the
Headwaters Reserve, unless the Federal or State Permit is relinquished by PALCO,
or is revoked by the applicable Wildlife Agency pursuant to Section 8.2 of this
Agreement as a result of a material and uncorrected breach by PALCO of its
obligations under the revoked Permit, in which event the biological value of the
Headwaters Reserve will not be taken into account.

For purposes of this section, a breach shall be deemed corrected if it is
capable of being corrected during the life of the Permit and (1) the breach is
corrected to the reasonable satisfaction of the applicable Wildlife Agency as
soon as practicable, or (2) if such breach is not capable of immediate
correction, it is corrected to the reasonable satisfaction of the applicable
Wildlife Agency as soon as practicable following notice and request to cure.

8.5.3. CONVEYANCE OF INTEREST IN LAND UNTIL FULL MITIGATION REACHED

Upon a determination pursuant to Sections 8.5.1 and 8.5.2 of this Agreement that
PALCO must restrict and/or carry out activities on the Covered Lands for a term
of years in order to satisfy the full mitigation obligation, PALCO, prior to the
effective date of such relinquishment and within 15 days following a final
administrative determination by USFWS to revoke the USFWS Federal Permit, NMFS
to revoke the NMFS Federal Permit or CDFG to revoke the State Permit, shall
execute and record a binding covenant running with the land, in form and content
acceptable to the Wildlife Agencies that shall commit PALCO, its successors and
assigns, to restrict and/or carry out, as appropriate, those activities on those
Covered Lands required to mitigate fully for the impacts of the Take of Covered
Species that occurred under the Federal Permit and State Permit. The covenant
shall specify the duration of PALCO's full mitigation obligation, if any, which
in no event shall extend beyond the termination date of the original 50- year
Federal Permit and State permit for all Covered Lands owned by PALCO as of the
Effective Date, and for the Additional Lands described in Section 5.2, a period
no longer than 50 years from the date the Additional Lands become Covered Lands.
The covenant shall name USFWS, NMFS and CDFG as parties with a right to enforce
the terms of the covenant.

8.5.4. TERMINATION OF HCP OBLIGATIONS

Following Federal Permit or State Permit revocation or relinquishment, upon
receipt of written concurrence from the Wildlife Agencies that it has satisfied
its full mitigation obligation, PALCO shall have no further obligations under
the HCP, the Federal Permit or State Permit or this
<PAGE>
Agreement, and the Wildlife Agencies shall within 30 days record a release of
covenant.

8.6. NON-SUBSTANTIVE BREACHES; NOTICE; WAIVER

So long as PALCO cures, or commences to cure as set forth below in this section,
any non-substantive breach, the Wildlife Agencies will not use the occurrence of
such breach as a basis for revoking or suspending the Federal Permit and/or the
State Permit, or of waiving the Assurances Rule.

Before commencing any proceeding to revoke or suspend the Federal Permit and/or
the State Permit, and before asserting based on a non-substantive breach that
PALCO is not "fully implementing" the terms of this Agreement and/or the HCP
with regard to the Assurances Rule, the Wildlife Agencies shall provide PALCO
written notice of the non-substantive breach with supporting documentation
adequate to allow PALCO to determine the nature and extent of the breach. So
long as PALCO cures, or commences to cure, the breach within 15 days of receipt
of notice, and for those breaches which cannot be cured within such 15-day
period completes curing the breach within 60 days, the Wildlife Agencies shall
accept the cure and waive the breach.

By way of example and not limitation, failure to provide any report on the date
such report is to be delivered to the Wildlife Agencies constitutes a
non-substantive breach for the purposes of this section.

9.   REMEDIES, ENFORCEMENT AND DISPUTE RESOLUTION

9.1. REMEDIES

Each party shall have all remedies available in equity to enforce this
Agreement, the Federal Permit, the State Permit and the HCP.

     (a)  No Party shall be liable in damages to any other Party or other person
          for any breach of this Agreement, any performance or failure to
          perform a mandatory or discretionary obligation imposed by this
          Agreement or any other cause of action arising from this Agreement.
          Notwithstanding the foregoing sentence:

          (i)   Retention of Liability. Each Party shall retain whatever
                liability it would possess for its present and future acts or
                failure to act without existence of this Agreement.

          (ii)  Landowner Liability. Each Party shall retain whatever liability
                it possesses as an owner of interests in land.
<PAGE>
          (iii) Enforcement Authority of Federal and State Governments. Nothing
                contained in this Agreement is intended to limit the authority
                of the United States government or the State of California to
                seek civil or criminal penalties or otherwise fulfill its
                enforcement responsibilities under FESA, CESA, or other
                applicable Federal or state law. For purposes of applying the
                penalty provisions of the FESA and other Federal law, and CESA
                and other State law, each instance of harvest, destruction, or
                cutting of a single merchantable viable tree (8 inches or larger
                dbh) in violation of the terms and conditions of the Federal
                Permit shall be deemed a separate violation of such permit, the
                FESA and the FESA's implementing regulations and each instance
                of harvest, destruction, or cutting of a single commercially
                viable tree in violation of the terms and conditions of the
                State Permit and/or THP shall be deemed a separate violation of
                such permit and/or THP, the CESA, CESA's implementing
                regulations, and other applicable State law.

     (b)  Injunctive and Temporary Relief. The Parties acknowledge that
          injunctive and temporary relief may be appropriate to ensure
          compliance with the terms of this Agreement.

     (c)  PALCO, CDFG and CDF acknowledge that specific provisions have
          been included in the HCP and IA in order to meet the conditions
          specified in AB 1986. These conditions include, among others,
          those relating to buffers on class I and class II watercourses;
          other restrictions relating to class I, class II, and class III
          watercourses; implementation of the watershed analysis process;
          prohibitions on activities within areas designated as MMCAs'
          conditions on road-related activities; and the consistency of
          timber harvesting plans submitted by PALCO with the HCP.
          Violation of any of these provisions will subject PALCO to all
          the remedies and enforcement mechanisms available to CDFG, CDF
          and the State of California, including those set forth in this
          Agreement and those provided by applicable statutes and
          regulations. Such remedies and enforcement mechanisms include,
          without limitation, suspension and revocation of the State Permit
          by CDFG (IA Section 8.3); the imposition of civil and criminal
          penalties under the California Fish and Game Code, actions for
          unfair business practices, including disgorgement of profits plus
          imposition of civil penalties, under Section 17200 et seq. of the
          California Business and Professions Code; misdemeanor
          prosecutions under the FPA; a suspension of revocation of PALCO's
<PAGE>
          timber operations license; and action against the professional
          registration of any individual registered professional forester
          involved with a violation. Any violation of provisions related to AB
          1986 will also subject PALCO to the remedies and enforcement
          mechanisms available to the United States and the federal Wildlife
          Agencies under the ESA and other applicable federal law.

9.2. DISPUTE RESOLUTION

The Parties recognize that disputes concerning implementation of this Agreement,
the HCP, the Federal Permit and/or State Permit may arise from time to time. The
Parties agree to work together in good faith to resolve such disputes using the
dispute resolution procedures set forth in this section or such other procedures
upon which the Parties may later agree. However, if at any time any Party
determines that circumstances so warrant, it may seek any available
administrative or judicial remedy without regard to the dispute resolution
procedures described in this Section 9.2.

Unless the Parties agree in writing upon another dispute resolution process or
unless a Party has initiated an administrative or judicial process related to
the subject of the dispute, and except where other procedures are otherwise
provided for by this Agreement (e.g., Section 3.3.1 relating to the watershed
analysis process), the Parties shall use the following process to attempt to
resolve the disputes.

9.2.1 MEET AND CONFER

     (a)  Prior to taking an action that would restrict the Covered Activities,
          or the scope of any Covered Activity, under the Permit(s), the Agency
          proposing to take the action will provide notice of the proposed
          action to PALCO. Unless otherwise agreed to by the Parties, at the
          request of PALCO, the Parties shall meet and confer with regard to the
          subject of the notice within 10 calendar days of such notice.

     (b)  PALCO may, at any time, elevate the dispute to the USFWS Regional
          Director, NMFS Regional Administrator, CDFG Director, or CDF Director,
          as applicable.

     (c)  The requirement that the Agencies meet and confer with PALCO prior to
          taking an action described in Section 9.2.1(a) shall not apply to
          disputes arising from Sections 6.1.6.4.2 (Effect of Occurrence of a
          Changed Circumstance), 6.1.6.6 (Distribution of Burden After Finding
          of Unforeseen Circumstances), 6.2.3.2.1 (Effect of the Occurrence of a
          Changed Circumstance) or 6.2.3.3.2
<PAGE>
          (Effect of Finding Unforeseen Circumstances), or where the applicable
          Agency determines that the action must be taken immediately to avoid
          violation of applicable law, including jeopardy to the continued
          existence of a Federal Listed or State Listed Species. In the case of
          disputes arising from such sections, the Parties shall meet and confer
          as soon as possible thereafter, but no later than 10 calendar days
          after the action by the Agency.

     (d)  Any Party may terminate the meet and confer process if such process
          has not resolved the dispute within 30 days of the meet and confer
          notice.

9.2.2 NON-BINDING DISPUTE RESOLUTION

If the meet and confer process has not resolved the outstanding dispute relating
to Sections 6.1.5 (Future Listing of Species Other Than Covered Species), 6.1.6
(Determination of Changed Circumstances and Unforeseen Circumstances), 6.2.2
(Future Regulation of Species Other Than Covered Species), 6.2.3 (Changed
Circumstances and Unforeseen Circumstances), 6.3 (Joint Assurances), 8.2
(Federal Permit Suspension and Revocation), 8.3 (State Permit Suspension and
Revocation), 8.5 (Full Mitigation Upon Relinquishment, Revocation or
Suspension), or 10.5(b) (Severability), PALCO may initiate a process of
non-binding dispute resolution no later than five (5) calendar days after the
conclusion of the meet and confer process. The dispute resolution process shall
involve the mutual selection by the applicable Parties of a third person to
mediate resolution of the dispute between the Parties. If the applicable Parties
fail to agree upon a mediator, the applicable Parties shall each submit three
(3) names of proposed mediators to a previously agreed upon objective third
person whose sole function shall be to select a mediator from the names
submitted. The applicable Parties shall select the objective third person within
60 days after the Effective Date. The Parties may mutually agree to change their
selection of such person at any time.

Unless the Parties agree on alternative procedures, the mediator shall conduct
the non-binding dispute resolution process as follows:

     (i)   The mediator shall consider all relevant evidence or information
           presented by the Parties;

     (ii)  No Party shall have ex parte communications with the mediator;

     (iii) Each Party shall have an opportunity to respond to evidence or
           information presented by another Party;
<PAGE>
     (iv)  The mediator shall provide an oral or written report or
           recommendation to each of the applicable Agencies and PALCO.

     (v)   The procedure shall conclude and any report or recommendation shall
           be issued within 30 days of the initiation of the proceeding, unless
           otherwise agreed to by the applicable Parties.

10. MISCELLANEOUS

10.1. NOTICES

All notices, demands, or requests from one party to another may be personally
delivered, sent by facsimile (with a confirming copy to be sent by overnight
mail), sent by recognized overnight delivery service, or sent by mail, certified
or registered, postage prepaid, to the addresses stated in this section and
shall be effective at the time of receipt of personal delivery, receipt of
facsimile transmission, receipt of overnight delivery, or five days after the
date of mailing.
<PAGE>
THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>
     PALCO:              John A. Campbell
                         President and Chief Executive Officer
                         The Pacific Lumber Company
                         125 Main Street
                         P.O. Box 37
                         Scotia, CA 95565

     with copies to:     John A. Campbell
                         President
                         Scotia Pacific Company, LLC
                         125 Main Street, 2nd Floor
                         P.O. Box 712
                         Scotia, CA 95565 and

                         Dale A. Head, Esq.
                         Managing Counsel - Environmental and Litigation
                         The Pacific Lumber Company
                         5847 San Felipe, Suite 2600
                         Houston, TX 77057
<PAGE>
                         Robert D. Thornton, Esq.
                         Nossaman, Guthner, Knox & Elliott, LLP
                         18101 Von Karman, Suite 1800
                         Irvine, California 92715

                         Jared Carter, Esq.
                         Frank Shaw Bacik, Esq.
                         Rawles, Hinkle, Carter, et al.
                         169 Mason Street, Suite 300
                         Ukiah, CA 95482

     USFWS:              United States Fish and Wildlife Service
                         500 N.E. Multnomah, Suite 607
                         Portland, Oregon 97232
                         Attention: Regional Director

     with a copy to:     Office of the Regional Solicitor
                         U.S. Department of the Interior
                         2800 Cottage Way
                         Sacramento, CA
                         Attention: Regional Solicitor

     NMFS:               National Marine Fisheries Service
                         501 W. Ocean Blvd., Suite 4200
                         Long Beach, CA 90802
                         Attention: Regional Administrator

     with a copy to:     NOAA, Office of the General Counsel
                         501 W. Ocean Blvd., Suite 4470
                         Long Beach, CA 90802
                         Attention: Regional Counsel

     CDFG:               Director
                         California Department of Fish and Game
                         1416 Ninth Street, 12th Floor
                         Sacramento, CA 95814

     with a copy to:     General Counsel
                         California Department of Fish and Game
                         1416 Ninth Street
                         Sacramento, CA 95814

     CDF:                Director
                         California Department of Forestry and
                         Fire Protection
<PAGE>
                         1416 Ninth Street
                         Sacramento, CA 95814

     with a copy to:     Chief Counsel
                         California Department of Forestry and
                         Fire Protection
                         1416 Ninth Street
                         Sacramento, CA 95814

Any party may change the address to which such notices, payments, or other
communications may be sent by giving the other parties written notice of such
change. The parties agree to accept facsimile transmitted signed documents and
agree to rely upon such documents as if they bore original signatures. The
parties agree to provide to the others, within seventy-two (72) hours after
transmission, such documents bearing the original signatures.

10.2 NO PARTNERSHIP

Neither this Agreement nor the HCP shall make or be deemed to make any Party to
this Agreement the agent for or the partner, or joint venturer of any other
Party.


10.3 REFERENCES TO REGULATIONS

Any reference in this Agreement, the HCP, or the Federal Permit to any
regulation or rule of USFWS and/or NMFS shall be deemed to be a reference to
such regulation or rule in existence at the time an action is taken except that
in the event of a future amendment to the Assurances rule which provides less
regulatory certainty to PALCO, PALCO may rely on the Assurances Rule in
existence as of the Effective Date unless such reliance is prohibited by statute
or court order. Any reference in this Agreement, the HCP or the State Permit to
any regulation of CDF or CDFG shall be deemed to be a reference to such
regulation or rule in existence at the time the action is taken. Any such
regulation of CDFG will be interpreted to the maximum extent permitted by law
consistent with CDFG assurances regarding Changed Circumstances and Unforeseen
Circumstances under Section 6.2.3 of this Agreement.

10.4 ENTIRE AGREEMENT

Except as provided below with respect to the AB 1986 Agreement, this Agreement,
along with the exhibits attached hereto, the HCP, the Federal Permit and the
State Permit, constitutes the entire agreement and
<PAGE>
understanding between the Parties regarding the HCP and the Federal Permit and
State Permit. This Agreement supersedes any and all prior and contemporaneous
agreements, representations or understandings of the Parties, if any, whether
oral or written, with respect to the subject matter hereof and contains all of
the covenants and agreements among the Parties with respect to said matter. Each
Party acknowledges that no representation, inducement, promise or agreement,
oral or otherwise, has been made by any other Party or anyone acting on behalf
of any other Party that is not embodied in this Agreement, the HCP, the Federal
Permit and/or the State Permit. The Parties acknowledge the AB 1986 Agreement
which is being entered into concurrently by and among the State of California,
CDFG, CDF, the California Resources Agency and the Wildlife Conservation Board
(collectively "the State of California") and PALCO.

10.5 SEVERABILITY

     (a)  If any provision of this Agreement or the HCP is found invalid or
          unenforceable, such provision shall be enforced to the maximum extent
          possible and the other provisions shall remain in effect to the extent
          they can be reasonably applied in the absence of such invalid or
          unenforceable provision.

     (b)  The State Permit, the Streambed Alteration Agreement, the Federal
          Permit issued by USFWS, and the Federal Permit issued by NMFS are
          all separately enforceable. Except as otherwise provided in this
          Agreement, revocation, suspension or relinquishment of any one
          such permit shall not automatically cause the revocation and/or
          suspension of the other permits, provided that any revocation,
          suspension or relinquishment of a Federal Permit will require a
          re-evaluation of the other Federal Permit to ensure that the Take
          authorized by the remaining Federal Permit is not likely to
          jeopardize the continued existence of, or result in the Take or
          adverse modification of the designated critical habitat of, a
          Covered Species listed under the FESA that was included in the
          revoked, suspended or relinquished Federal Permit. The
          invalidation by a court of competent jurisdiction of either the
          USFWS Federal Permit, the NMFS Federal Permit or the State Permit
          with respect to one or more Covered Species which is not at the
          time of the invalidation listed or proposed for listing under the
          Endangered Species Act or listed, proposed for listing or a
          candidate species under the California Endangered Species Act
          shall not invalidate the applicable Federal Permit and/or State
          Permit with respect to any of the remaining Covered Species and
          the Federal Permit and State permit shall remain in full force
          and effect with respect to the remaining Covered Species. The
<PAGE>
          suspension, revocation or relinquishment of either the NMFS or
          USFWS Federal Permit is identified as a Changed Circumstance at
          Attachment No. 4 to the HCP and PALCO shall comply with the
          planned response to such Changed Circumstance described at
          Attachment No. 4 to the HCP.

10.6 GOVERNING LAW

This Agreement shall be governed by FESA and other applicable Federal laws, and
the laws of the State of California.

10.7 ELECTED OFFICIALS NOT TO BENEFIT

No member of or delegate to Congress shall be entitled to any share or part of
this Agreement, or to any benefit that may arise from it.

10.8 AVAILABILITY OF FEDERAL FUNDS

Implementation of this Agreement and the HCP and the assurances provided
therein, to the extent funds are required by such assurances, by USFWS and NMFS
is subject to the requirements of the Federal Anti-Deficiency Act and the
availability of appropriated funds. Nothing in this Agreement will be construed
by the Parties to require the obligation, appropriation, or expenditure of any
money from the U.S. Treasury. The Parties acknowledge that neither USFWS nor
NMFS will be required under this Agreement to expend any Federal agency's
appropriated funds unless and until an authorized officer of that agency
affirmatively acts to commit to such expenditures as evidenced in writing.

10.9 AVAILABILITY OF STATE FUNDS

Implementation of this Agreement and the HCP and the assurances provided
therein, to the extent funds are required by such assurances, by CDFG is subject
to the availability of appropriated funds. Nothing in this Agreement will be
construed by the Parties to require the obligation, appropriation, or
expenditure of any money from the Treasury of the State of California. The
Parties acknowledge that CDFG will not be required under this Agreement to
expend any State of California agency's appropriated funds unless and until an
authorized officer of that agency affirmatively acts to commit to such
expenditures as evidenced in writing.

10.10 RELATIONSHIP TO FESA, CESA AND OTHER AUTHORITIES

Nothing in this Agreement is intended to limit or diminish the legal
responsibilities of USFWS and NMFS as agencies of the Federal government or
<PAGE>
CDF or CDFG as agencies of the State of California. In that regard, nothing in
this Agreement is intended to limit the authority of USFWS and NMFS to fulfill
their responsibilities under FESA or CDFG under CESA or other applicable law,
including but not limited to seeking penalties against PALCO.

10.11 BENEFIT OF AGREEMENT; NO THIRD-PARTY BENEFICIARIES

This Agreement is solely for the benefit of the State of California, by and
through CDF and CDFG, the people of the United States of America by and through
USFWS and NMFS, and PALCO. Without limiting the applicability of rights granted
to the public pursuant to FESA or other Federal law, this Agreement shall not
create any right or interest in the public, or any member thereof, as a
third-party beneficiary hereof, nor shall it authorize anyone not a party to
this Agreement to maintain a suit for personal or other injuries or damages
pursuant to the provisions of this Agreement. The duties, obligations, and
responsibilities of the parties to this Agreement with respect to third parties
shall remain as imposed under existing law.

10.12 COUNTERPARTS

This Agreement may be executed by the Parties in several counterparts, each of
which shall be deemed to be an original copy.

10.13 FURTHER ACTIONS AND COOPERATION

From time to time hereafter, the Parties shall execute such instruments and
other documents and take such other actions, upon the request of the other, as
may be reasonably necessary to carry out the intent of this Agreement. The
Wildlife Agencies and CDF agree to reasonably cooperate with PALCO in the
implementation of this Agreement. Such cooperation by the Wildlife Agencies and
CDF shall include acknowledging, to the extent applicable, that this Agreement
remains in full force and effect.

10.14 TECHNICAL ASSISTANCE BY USFWS

The Parties anticipate that over the life of the Federal Permit new data and
scientific studies or research will provide valuable information relevant to the
biology and conservation status of the marbled murrelet. Should PALCO seek the
assistance of independent scientific experts on marbled murrelet biology to
evaluate the status of the marbled murrelet, at the request of PALCO, USFWS will
provide appropriate technical assistance, within its available resources, to the
experts and, in administering the Federal Permit, will consider the views of the
experts carefully and in good faith.
<PAGE>
10.15 AMENDMENT OF THE AGREEMENT

This Agreement is not subject to amendment except in a writing signed by all the
Parties.

10.16 APPLICABLE LAWS

Notwithstanding any other provisions in this Agreement all activities undertaken
pursuant to this Agreement, the HCP, or the Federal or State Permits must be in
compliance with all applicable Federal and state laws and regulations, including
CESA (including Section 2081) and FESA (including the provisions of Section 7
and Section 10). This section shall be interpreted in a manner consistent with
Section 10.3.

10.17 SUCCESSORS AND ASSIGNS; PERMIT ASSIGNMENT

This Agreement and each of its covenants and conditions shall be binding on and
shall inure to the benefit of the parties and their respective successors and
assigns. Assignment or other transfer of the Federal Permit shall be governed by
the Services' regulations. Assignment or transfer of the State Permit shall be
governed by applicable state regulations. (These regulations are published at
CCR, t.14, Section 783.6(a) and are attached in Exhibit E.)

10.18 DUE AUTHORIZATION

Each Party represents and warrants that the signatory is authorized to execute
this Agreement on behalf of that Party.

IN WITNESS WHEREOF, THE PARTIES HERETO have executed this Agreement to be in
effect as of the Effective Date.


Dated:                      THE PACIFIC LUMBER COMPANY


                            By:  /S/ JOHN A. CAMPBELL
                                 John A. Campbell
                                 President and Chief Executive Officer

Dated:                      SCOTIA PACIFIC COMPANY, LLC

                            By:  /S/ JOHN A. CAMPBELL
                                 John A. Campbell
                                 President and Chief Executive Officer
<PAGE>
Dated:                      SALMON CREEK CORPORATION

                            By:  /S/ JOHN A. CAMPBELL
                                 John A. Campbell
                                 President and Chief Executive Officer

Dated:                      UNITED STATES FISH AND WILDLIFE SERVICE

                            By:  /S/ MICHAEL J. SPEAR
                                 Michael J. Spear
                                 Manager, California/Nevada Operations Office

Dated:                      OFFICE OF THE REGIONAL SOLICITOR
                            U.S. Department of the Interior

                            By: /S/ DAVID NAWI
                                David Nawi
                                Regional Solicitor

Dated:                      NATIONAL MARINE FISHERIES SERVICE

                            By:  /S/ WILLIAM T. HOGARTH, PH.D.
                                 William T. Hogarth, Ph.D.
                                 Regional Administrator

                              Approved as to form:

Dated:                      OFFICE OF GENERAL COUNSEL
                            National Oceanic and Atmospheric Administration
                            U.S. Department of Commerce

                            By:  /S/ MONICA P. MEDINA
                                 Monica P. Medina
                                 General Counsel

Dated:                      CALIFORNIA DEPARTMENT OF FISH AND GAME

                            By:  /S/ L. RYAN BRODDERICK
                                 L. Ryan Brodderick
                                 Chief Deputy Director

                              Approved as to form:
<PAGE>
Dated:                      GENERAL COUNSEL
                            California Department of Fish and Game

                             By: /S/ ANN S. MALCOLM
                                 Ann S. Malcolm
                                 Acting General Counsel

Dated:                      CALIFORNIA DEPARTMENT OF FORESTRY AND FIRE 
                            PROTECTION

                             By: /S/ RICHARD WILSON
                                 Richard Wilson
                                 Director

                            Approved as to form:

Dated:                      GENERAL COUNSEL
                            California Department of Forestry and
                            Fire Protection

                             By: /S/ NORMAN E. HILL
                                 Norman E. Hill
                                 Chief Counsel



EXHIBIT A
LIST OF COVERED SPECIES

- ------------------------------

                   List of Covered Species for Exhibit A

- -    Pacific fisher

- -    bald eagle

- -    peregrine falcon

- -    marbled murrelet

- -    northern spotted owl

- -    southern torrent salamander
<PAGE>
- -    tailed frog

- -    northern red-legged frog

- -    foothill yellow-legged frog

- -    northwestern pond turtle

- -    California red tree vole

- -    western snowy plover

- -    bank swallow

- -    coho

- -    chinook

- -    steelhead

- -    cutthroat trout

                                                                    EXHIBIT 99.4

                AGREEMENT RELATING TO ENFORCEMENT OF AB 1986


                                  By and Among

                         THE CALIFORNIA RESOURCES AGENCY

                 THE CALIFORNIA DEPARTMENT OF FISH AND GAME

                   THE CALIFORNIA DEPARTMENT OF FORESTRY

                 THE CALIFORNIA WILDLIFE CONSERVATION BOARD

                                       and

                           THE PACIFIC LUMBER COMPANY,

                         SCOTIA PACIFIC COMPANY LLC, AND

                            SALMON CREEK CORPORATION



                                FEBRUARY 25, 1999



                AGREEMENT RELATING TO ENFORCEMENT OF AB 1986

     This Agreement regarding the enforcement of the provisions of California
Assembly Bill 1986, Chapter 615 of the Statutes of 1998 ("AB 1986") is entered
into as of the Effective Date of this Agreement by and among the State of
California, acting through the California Department of Fish and Game ("CDF"),
the California Department of Forestry and Fire Protection ("CDFG"), the
California Resources Agency, and the California Wildlife Conservation Board
("WCB") (collectively referred to as the "State of California" or the "State"),
on the one hand, and The Pacific Lumber Company ("PALCO"), Scotia Pacific
Company LLC, and Salmon Creek Corporation, their officers, directors, employees,
agents, contractors and sub-contractors, and their successors in interest,
assignees, or transferees of any transfer defined in Section 9, below,
collectively referred to as the "Company", on the other hand, in connection with
the grant of funds by the State of California to the United States of America
toward the purchase and permanent protection of redwood forest lands owned by
the Company and by the Elk River Timber
<PAGE>
Company in Humboldt County, referred to and defined in AB 1986, hereafter
referred to as the "Headwaters Forest Preserve."

     WHEREAS the State of California enacted legislation (AB 1986) appropriating
one hundred thirty million dollars ($130,000,000.00) toward the purchase of the
Headwaters Forest Preserve because it plays a pivotal role in preserving the old
growth redwood ecosystem in California; and WHEREAS the State of California
recognizes that the public benefits afforded by acquisition of fee title of
these lands are inextricably linked to future management of both the lands
subject to the Habitat Conservation Plan (HCP) as of the Effective Date of this
Agreement and all future lands which are subject to the HCP ("Lands" is defined
to include both types of lands) in such a manner as to afford protection to
threatened and endangered species and specified unlisted species found on the
Lands and on lands impacted by the management of the Lands; and

     WHEREAS The Pacific Lumber Company, Scotia Pacific Company LLC, and Salmon
Creek Corporation are entering into a separate Implementation Agreement (the
"IA") with the United States of America and the State of California to ensure
implementation of the terms of the final HCP, which provides minimization and
mitigation measures for threatened and endangered species and specified unlisted
species in accordance with the standards set forth in the Federal and State
Endangered Species Acts for impacts of take of such species from specified
activities on the Lands; and

     WHEREAS the State acknowledges that, as of the dates of their approval or
certification, the agreed-upon final HCP, IA, and permits to allow the
incidental take of threatened and endangered species, the drafts of which are
more fully described in the notice published in the Federal Register on July 7,
1998 incorporate, at minimum, all of the conditions set forth in Chapter 615,
Statutes of 1998 (AB 1986), in Section 3 thereof; and

     WHEREAS the State of California intends to make its funds for acquisition
of the Headwaters Forest Preserve available through a direct grant to the United
States of America; and

     WHEREAS, to implement AB 1986, the State of California requires, in a form
directly enforceable by the State, the Company's binding agreement to comply
with AB 1986; and

     WHEREAS the State of California has indicated that it requires as a
condition of its grant of one hundred thirty million dollars ($130,000,000.00)
for the purchase of the Headwaters Forest Preserve,
<PAGE>
that the additional benefits and protections of AB 1986 apply to the Company's 
Lands; and

     WHEREAS on February 27, 1998, Parties to this Agreement entered into an
agreement entitled "Pre-Permit Application Agreement in Principle" in which the
Company committed to apply for an Incidental Take Permit (ITP) and its
accompanying HCP, which were to have terms of 50 years; and WHEREAS the terms of
the incidental take permit, the HCP and the IA are 50 years and this agreement
shall apply to, and be enforced for, that term.

     NOW, THEREFORE, the parties agree as follows:

     SECTION 1.  GENERAL PROVISIONS.

     1.1 Unless otherwise specifically defined in this Agreement, the parties
hereby adopt the definitions used in the IA for the final PALCO Habitat
Conservation Plan simultaneously being entered into by and among the United
States Fish and Wildlife Service, the National Marine Fisheries Service, the
California Department of Fish and Game, the California Department of Forestry
and Fire Protection, The Pacific Lumber Company, Scotia Pacific Company LLC, and
Salmon Creek Corporation.

     1.2 Unless otherwise specifically stated in this Agreement, this Agreement
is in addition to and supplements the provisions of the IA as to the parties to
this Agreement.

     1.3 The term of this Agreement is the same as the term of the incidental
take permit and the HCP which the Company committed, in the February 27, 1998,
Pre-Permit Application Agreement in Principle," to include in its application
for an ITP and its accompanying HCP.

     SECTION 2.  EXPENDITURE OF FUNDS.

     2.1 The State of California will contribute one hundred thirty million
dollars ($130,000,000.00) to the United States of America on such terms and
conditions as are consistent with AB 1986 and the State's statutory and
Constitutional requirements, toward the purchase of the Headwaters Forest
Preserve.

     SECTION 3.  MANAGEMENT OF THE LANDS.

     3.1 The Company shall manage all of its Lands, regardless of whether the
Company's HCP, IA, federal and/or state incidental take permits are in force, to
comply with AB 1986 and this Agreement as
<PAGE>
follows:

          (a) A no-cut buffer of one hundred (100) feet on each side of each
Class 1 watercourse and a no-cut buffer of thirty (30) feet on each side of each
Class 2 watercourse shall be maintained unless and until all of the following
conditions are met:

               (i) The watershed analysis process described in Section 6.3.2 of
the HCP and Section 3.1.3.1 of the IA has been completed for that watercourse,
and the watershed analysis has been reviewed and approved by the Wildlife
Agencies;

               (ii) The Wildlife Agencies have established site-specific
prescriptions for that watercourse. If any of the Wildlife Agencies establish
site-specific prescriptions that differ from prescriptions proposed in the
watershed assessment, the agency shall in writing state its reasons for doing
so; and

               (iii) The site-specific prescriptions established by the Wildlife
Agencies have been implemented on that watershed.

          (b) Except as provided in subdivisions (a), (c), and (h), all Class 1,
2, and 3 watercourses shall, in addition, be managed consistent with the
restrictions contained in the January 7, 1998, document entitled "Corrected
Version Draft-Interagency Federal-State Aquatic Strategy and Mitigation for
Timber Harvest & Roads for the Pacific Lumber Co. HCP," unless and until all of
the following conditions are met:

               (i) The watershed analysis process has been completed for that
watercourse as described in Section 6.3.2 of the HCP and Section 3.1.3.1 of the
IA, and the watershed assessment has been reviewed by the Wildlife Agencies;

               (ii) The Wildlife Agencies have established site-specific
prescriptions for that watercourse in the manner described in Section 6.3.2 of
the HCP and Section 3.1.3.1 of the IA. If the Wildlife Agencies establish
site-specific prescriptions that differ from prescriptions proposed in the
watershed assessment the agencies shall state in writing their reasons for doing
so; and

               (iii) The site-specific prescriptions established by the Wildlife
Agencies have been implemented on that watershed.

          (c) The Company shall implement any site-specific prescriptions that
are established by the Wildlife Agencies, upon
<PAGE>
completion of the watershed analysis so that those prescriptions result in a
no-cut buffer of not less than thirty (30) feet and not more than one hundred
seventy (170) feet, on each side of each Class 1 and Class 2 watercourse. With
respect to the minimum thirty (30) foot no-cut buffer on Class 2 watercourses,
any of the Wildlife Agencies may adjust the no-cut buffer if it determines that
it will benefit aquatic habitat or species. In no event, however, may the
minimum thirty (30) foot no-cut buffer be less than that distance established
under the draft HCP dated July, 1998.

          (d) The Company shall cooperate fully with the peer-review process
developed pursuant to the IA and HCP, by the United States Fish and Wildlife
Service and the United States National Marine Fisheries Service, in consultation
with CDF, the Regional Water Quality Control Board, and CDFG, to evaluate, on a
spot-check basis, the appropriateness of completed analyses and prescriptions
that are developed through the watershed analysis process.

          (e) The Company, in consultation with the Wildlife Agencies, shall
establish and implement a schedule that results in completion of the watershed
analysis process within five years.

          (f)  Timber Harvesting in Marbled Murrelet Conservation Areas:

               For 50 years from the Effective Date of this Agreement, the
Company shall not undertake any timber harvesting, including salvage logging and
other management activities that are detrimental to the marbled murrelet or
marbled murrelet habitat in the following Marbled Murrelet Conservation Areas
("MMCAs"):

               (i)    Elk Head Residual        564 acres
               (ii)   Cooper Mill              722 acres
               (iii)  Allen Creek            1,421 acres
               (iv)   Allen Creek Extension    301 acres
               (v)    Road 3                   659 acres
               (vi)   Owl Creek                904 acres
               (vii)  Shaw Gift                548 acres
               (viii) Right Road 9             322 acres
               (ix)   Road 7 and 9 North       501 acres
               (x)    Booth's Run              776 acres
               (xi)   Bell Lawrence            634 acres
               (xii)  Lower North Fork Elk     531 acres

     These tracts of remnant and residual ancient forest are depicted in the map
titled "Murrelet Conservation Areas" that
<PAGE>
is on file in the office of the Secretary of the Resources Agency. The acreages
may be adjusted by the United States Fish and Wildlife Service or the United
States National Marine Fisheries Service, so long as the adjustments are made to
more accurately describe Marbled Murrelet habitat and do not decrease the
acreages established pursuant to the draft HCP. Final acreages will be those set
forth in the final HCP approved by the Services and CDFG, provided that such
acreages are not less than those specified in the draft HCP.

          (g) The Company shall not undertake any timber harvesting, including
salvage logging and other management activities, in the tract identified as the
"Grizzly Creek Marbled Murrelet Conservation Area," as depicted on the map
titled "Murrelet Conservation Areas," which is on file in the office of the
Secretary for the Resources Agency, for five years from the date of adoption of
the final HCP to provide an opportunity for the purchase, and permanent
protection of, that tract.

          (h) The Company shall not undertake road-related activities that, on
balance, are less protective of species and habitat than the provisions
contained in the February 27, 1998, document entitled "Pre-Permit Application
Agreement in
Principle."

          (i) The Company shall submit all timber harvesting plans covering
lands that are subject to the HCP and the State and Federal permits for review
and comment, and for a finding as to whether or not the timber harvesting plan
is consistent with the HCP, to the United States National Marine Fisheries
Service and the United States Fish and Wildlife Service at least 30 days prior
to the earliest possible date of the timber harvesting plan approval by CDF.
Nothing in this Section shall affect the authority of CDF to approve or
disapprove timber harvesting plans under State and federal law.

          (j) Any and all sustained yield plan(s) and any timber harvest plans
prepared by the Company involving Lands shall be consistent with and shall not
be any less protective of aquatic or avian species than the provisions of
Section 3 of this Agreement.

          (k) The Company shall not seek any amendments to the HCP, Federal or
State Permits, and/or the IA that are
<PAGE>
inconsistent with the provisions of AB 1986 or this Agreement.

          (l) While the HCP remains in effect, the Company further acknowledges
that while the foregoing restrictions and obligations are the requirements as
established under AB 1986 for its management of the Lands, the requirements and
obligations imposed under the HCP may be fully enforced by appropriate State and
Federal agencies, to the extent provided in the IA and/or this Agreement.

     3.2 This Agreement, including all restrictions and obligations set forth in
Section 3.1, shall be recorded in an acceptable form at the close of escrow and
when required by Section 9.3, as covenants that run with the land and are
binding on all of the Lands (initially consisting of approximately 947 parcels
consisting of approximately 211,700 acres, as detailed at Attachment 1: Volume
II, Part B of the HCP and to which Additional Lands may be added pursuant to
Section 5 of the IA and Section 9.3 of this Agreement). The legal descriptions
for the parcels constituting the Lands as of the Effective Date of this
Agreement are set forth in Attachment A. The covenants, which shall incorporate
and adopt this Agreement, shall be in a form and content agreeable to the State,
binding on the Company and any successor owners of the Lands for a period of
fifty (50) years from the Effective Date. However, the parties acknowledge that
pursuant to Section 5.2(c) of the IA that the conservation and mitigation
measures provided under the HCP's Operating Conservation Program apply to the
Additional Lands until all impacts from Covered Activities on the Additional
Lands have been fully mitigated in accordance with Section 8.5 of the IA up to
50 years from the date the Additional Lands become Covered Lands under the IA.
The Company hereby acknowledges and agrees that such covenants are entered into
in connection with its grant of the Headwaters Forest Preserve to the United
States of America and the environmental requirements of AB 1986 and in
contemplation of timber harvesting operations on the Lands, and are made for the
direct benefit of the Headwaters Forest Preserve and as a burden to the Lands.
The Company further acknowledges that each of the foregoing restrictions and
obligations relates to the use, repair, maintenance, and/or improvement of the
Lands.

     3.3. Enforcement of the foregoing covenants will be by proceedings at law 
or in equity, either to restrain violation
<PAGE>
and/or to recover damages, against any person or persons violating this 
Agreement or attempting to violate any covenant.

     3.4 Invalidation of any one of the foregoing covenants by judgment or court
order will not affect any of the other provisions, which will remain in full
force and effect.

     SECTION 4.  MONITORING.

     4.1 The Company shall reimburse the State of California for the actual and
reasonable costs of monitoring for compliance with this Agreement.

     4.2 The Company agrees to allow, without unreasonable restriction,
inspection by staff from the Resources Agency and the California Environmental
Protection Agency and their constituent Departments and their successor agencies
of all operations relating to timber harvest of the Lands to assure
compliance with this Agreement.

     4.3 In addition to the parties specified in the HCP, the HCP Monitor shall
provide contemporaneous notice of any deviations from or breaches of the HCP to
the Attorney General's Office for the State of California.

     SECTION 5.  STOP ORDERS / TEMPORARY SUSPENSION OF
          OPERATIONS.

     5.1. (a) This Section provides an administrative procedure to temporarily
suspend any operation on or affecting Lands while judicial remedies are pursued.

          (b) A designated employee or an inspecting forest officer, may issue a
written stop order if, upon reasonable cause, the officer determines that the
Company is conducting operations or is about to conduct operations that are in
violation of this Agreement, AB 1986, the HCP, the State Permit, or any timber
harvest plan and that the violation or threatened violation would result in
imminent and substantial harm to soil, water, or timber resources, fish and
wildlife species, or to fish and wildlife habitat. A stop order shall apply only
to those acts or omissions that are the proximate cause of the violation or
threatened violation. The stop order shall be effective immediately and
throughout the next day.
<PAGE>
          (c) A supervising forest officer from CDF or a designated supervisory
level employee may, after an onsite investigation, extend a stop order issued
pursuant to subdivision (b) for up to five days, excluding Saturday and Sunday,
provided that he or she finds that the original stop order was issued upon
reasonable cause. A stop order shall not be issued or extended for the same act
or omission more than one time.

          (d) Each stop order shall identify the specific act or omission that
constitutes the violation or threatened violation, any operation that is to be
stopped, and any corrective or mitigative actions that may be required.

     CDF or CDFG, as appropriate, may terminate the stop order if the
responsible parties enter into a written agreement with the appropriate
department assuring that the parties will resume operations in compliance with
this Agreement, AB 1986, the HCP, the State Permit, or any timber harvest plan
and will correct the violations.

          (e) Notice of the issuance of a stop order or an extension of a stop
order shall be deemed to have been made to all persons working on an operation
when a copy of the written order is delivered to the person in charge of
operations at the time the order is issued or, if no persons are present at that
time, then by posting a copy of the order at the site of the operation where the
violation or threatened violation occurred. If no persons are present at the
site of the operation when the order is issued, the issuing officer or a
designated employee shall deliver a copy of the order to the Company either in
person or to the Company's address of record prior to the commencement of the
next working day.

          (f) As used in this Section, "forest officer" means a registered
professional forester employed by the CDF in a civil service classification of
forester II or higher grade. As used in this Section a "designated employee"
means any environmental specialist III, associate fisheries biologist, associate
wildlife biologist, warden, or any other employee of CDFG with a more senior
civil service classification, designated by the manager of Region 1 of CDFG. As
used in this Section "a designated supervisory level employee" means any
supervisor of "a designated employee" designated by the manager of Region 1 of
CDFG.
<PAGE>
          (g) Failure of the Company or an employee or contractor of the
Company, after receiving notice, to comply with a stop order is a violation of
this agreement and is subject to remedies detailed in Sections 6 and 8 below.

          (h) Nothing in this Section shall prevent the Company from seeking a
writ of mandate as prescribed in Chapter 2 (commencing with Section 1084) of
Title 1 of Part 3 of the Code of Civil Procedure, or other relief as provided by
any other provision of law.

     5.2 If the Company believes that a forest officer, supervising forest
officer, designated employee or designated supervisory level employee lacked
reasonable cause to issue or extend a stop order pursuant to Section 5.1, the
Company may present a claim to the State Board of Control pursuant to Part 3
(commencing with Section 900) of Title 1 of the Government Code for compensation
and damages resulting from the stopping of operations.

     If the board finds that the forest officer, supervising forest officer,
designated employee or designated supervisory level employee lacked reasonable
cause to issue or extend the stop order pursuant to Section 5.1, the board shall
award a sum of not less than one hundred dollars ($100) nor more than one
thousand dollars ($1,000) per day for each day the order was in effect. Nothing
in Section 5 affects the application of Section 8 of this Agreement.

     If the board denies the claim, the Company may pursue such judicial
remedies as are available to it to obtain the compensation and damages
authorized by this Section.

     5.3 Failure of the Company, after receiving notice, to timely and
reasonably comply with a stop order is a violation of this Agreement, subject to
the remedies as detailed in Section 6 and 8 below.

     5.4 In the event any of the three entities ("acting entity") which comprise
the Company as specified in the first paragraph of this agreement takes any
action on land or with respect to timber owned by another entity ("landowning
entity") as to such action the acting entity for all purposes connected with AB
1986, this Agreement, the HCP, the State Permit or any timber harvesting plan
and liability arising thereunder shall
<PAGE>
be deemed to be acting as the agent of the landowning entity, and to be acting
within the course and scope of such agency. For purposes of this provision,
action includes failure to act.

     SECTION 6.  LIQUIDATED DAMAGES FOR BREACH OF AB 1986 AND/OR HCP.

     6.1 Notwithstanding the provisions of Section 9.1(a) of the IA, this
Section authorizes liquidated damages that will apply to specific breaches by
the Company of this Agreement, the HCP/IA, the State Permit, any timber harvest
plan, or AB 1986. Except as provided in Section 6.2 (b) below, liquidated
damages provided for in this Section are in addition to any other remedies
available to the State of California in law or in equity. The State and the
Company agree that the provisions for liquidated damages set forth herein are
reasonable under all of the circumstances existing at the time of this
Agreement. The Company further stipulates and agrees that the California Civil
Code Section 1671(b), as it exists on the Effective Date of this Agreement,
governs and controls the enforceability of this liquidated damages provision,
regardless of subsequent amendment of Section 1671(b). Without limiting the
foregoing, but as evidence of the reasonableness of this provision, the State
and the Company mutually acknowledge and agree that any damages that would
result by reason of any such breach are now and would be difficult and
impractical to determine, and that the monetary value of the habitats, wildlife,
watersheds and other environmental subjects covered by the HCP and this
Agreement, including their full implementation, are impossible to calculate. In
placing their initials in the spaces provided below, the parties confirm that
they have read, understand and agree to this provision.

THE                        SCOTIA PACIFIC            SALMON CREEK
PACIFIC                    COMPANY LLC               CORPORATION
LUMBER
COMPANY

Initials:                  Initials:                 Initials:
By:  John Campbell         By: John Campbell         By:  John Campbell


                           DEPARTMENT OF             DEPARTMENT OF
                           FISH AND GAME             FORESTRY AND FIRE
                                                     PROTECTION
<PAGE>
                           Initials:                 Initials:
                           By:                       By:

THE RESOURCES              WILDLIFE
AGENCY                     CONSERVATION BOARD

Initials:                  Initials:
By:                        By:


     6.2 (a) The State and the Company agree that if the Company breaches its
obligations described in this Section 6, then the State shall be entitled to
recover from the Company, as damages for each such breach, an amount equal to
the sums described herein below as liquidated damages.

          (b) If the State in its own name recovers damages for a breach of an
obligation of the Company pursuant to the IA, then the State is barred from
seeking remedy for breach of substantially the same obligation under this
Agreement except for breaches of stop work orders issued pursuant to Section 5.
No more than one of the liquidated damages provisions in Sections 6.3, 6.4, 6.5,
and 6.6 shall apply to any breach or violation.

     6.3 Breaches of No-Cut Buffers. For each Tree (for purposes of this
Agreement, a "Tree" is a tree which is at least 8" diameter at breast height)
cut in violation of this Agreement in a Class 1, Class 2, or Class 3 no-cut
buffer, or any other habitat buffer, $1000.00, plus one hundred fifty percent
(150%) of the full stumpage value of the timber, with no offset for harvesting
costs.

     6.4 Cutting Trees in MMCAs. For each Tree cut in violation of this
Agreement and the HCP in an MMCA, $2,000, plus two hundred percent (200%) of the
full stumpage value of the timber, with no offset for harvesting costs.

     6.5 Cutting Nesting Trees. For each Tree cut in violation of this Agreement
and the HCP which has been identified as, or for which there is substantial
evidence that it was a nest tree prohibited from being cut by the HCP or state
law a sum equal to $3,000.00 plus two hundred fifty percent (250%) of the full
stumpage value of the timber, with no offset for harvesting costs.

     6.6  The Company shall be liable for liquidated damages of $200.00
<PAGE>
for each of the following breaches:

          (a) Except for breaches addressed in Sections 6.3, 6.4 and 6.5 above,
for each breach of a restriction on a Class 1, 2, or 3 watercourse.

          (b) Failure to complete the watershed analysis required by AB 1986
within five years from the Effective Date. No penalty shall be imposed pursuant
to this paragraph for delays caused by state or federal agencies, or for delays
caused by force majeure or court mandate.

          (c) Breach of any road-related activity requirements as set forth in
the HCP and/or IA.

          (d) Any other breach of any requirement or prohibition as set forth in
the HCP, IA, this Agreement or a stop work order issued pursuant to this
Agreement, except if such breach is a non-substantive breach, as set forth in
Section 8.6 of the IA.

          (e) Each day and partial day for any of the breaches described in this
Section is deemed a separate breach for purposes of computing liquidated damages
under this Section. In addition, the Company shall pay to the State of
California an amount equal to any additional revenue or avoided costs
attributable to such breach. This paragraph shall not apply to breaches for the
cutting of trees if the liquidated damages otherwise required pursuant to
Sections 6.3, 6.4 and 6.5 have been paid.

     6.7 In the event that the Company fails to complete within a reasonable
time given the circumstances, including but not limited to where restricted by
state and federal agencies pursuant to the HCP, force majeure or court mandate,
a mitigation or restoration requirement issued by the State pursuant to this
Agreement after that the Company has received notice of such mitigation or
restoration requirement, liquidated damages shall accumulate at the rate of
$3,000.00 per day until such time that the mitigation or restoration requirement
has been completed.

     Such liquidated damages will not begin to accrue until ten (10) days after
the State has given written notice to the Company of its unreasonable failure to
implement a mitigation or restoration requirement, and shall cease to accrue
when such corrective action has been completed.

     6.8 In the event the Company breaches any of its obligations pursuant to
this Section 6, the State shall be entitled to payment of
<PAGE>
all liquidated damages then due upon ten (10) days written notice to the
Company. Only if the Company fails to pay to the State, within ten (10) days
from delivery of such written notice, the State may instruct the issuer of the
Security (as defined in Section 7) below to immediately pay to the State the
amount of such liquidated damages then due.

     The notice must contain an affidavit executed by a officer of the State
authorized by the Director of CDFG or CDF or the Attorney General which states:

          The undersigned hereby represents that there is a default under
          paragraph of the Agreement Relating to Enforcement of AB 1986 and that
          the State is entitled to draw down on the Security provided thereunder
          in the amount of $ .

     Nothing in this Agreement prohibits the Company from seeking equitable
relief, including but not limited to temporary restraining orders and
preliminary and permanent injunctions, against the State and/or the holder of
the Security, if the Company believes that no breach has occurred, that the
Company has cured the breach and/or the computation of liquidated damages in the
notice was incorrect.

     6.9  Mitigation and Remediation by the State of California.

          (a) The State, at its option, may expend available money to perform
identified and noticed mitigation, restoration, or remedial work required under
Section 6.7, including, but not limited to, supervision of mitigation,
restoration or remedial work or activities which the Company has failed to
perform within a reasonable period of time following notice, or under such
circumstances when the probability and potential extent of harm make it
reasonably necessary to take immediate action to prevent, reduce, or mitigate
damages to habitat, wildlife, watersheds, natural resources, or other
environmental values.

          (b) The State shall be permitted reasonable access to the affected
property as necessary to perform any required mitigation, restoration, or
remedial work.

          (c) If the mitigation, restoration, or remedial work is undertaken by
the State, the Company will be liable to the State to the extent of the
reasonable costs actually incurred in mitigating, restoring, or remediating the
environmental harm. The amount of costs is recoverable through the security
interests set forth in Section 7 below, and if insufficient, through a civil
action by, and paid to, the State.
<PAGE>
     6.10 Increasing Security; Maintaining Security.

          If in any year the Company is required to pay any liquidated damages
pursuant to this Section 6, then in the following year, and only in the
following year, the amount of security shall be increased by the total amount of
liquidated damages required to be paid in that year. The Company shall maintain
the required amount of security and shall replenish the security within 10 days
to the required amount, as necessary.

     6.11 Each of the three entities which comprise the Company as specified in
the first paragraph of this agreement shall carry out each obligation contained
in this agreement, AB 1986, the HCP, State Permits or any timber harvest plan;
provided that this provision shall not require duplication by Company entities,
and if an obligation is performed by one or more Company entities, the remaining
Company entity or entities shall not be required to perform the same obligation.
Each such obligation shall be the individual obligation of each Company entity.
Consistent with the individual nature of such obligations, notwithstanding any
other provision of this Agreement, no Company entity shall be liable for the
payment obligations of any other Company entity under this Agreement, AB 1986,
the HCP, the State Permits, or any timber harvesting plan.

     SECTION 7.  SECURITY INTERESTS.

     7.1 (a) The Company shall post security covering all of its obligations for
fifty (50) years under this Agreement in the amount of Two Million Dollars
($2,000,000.00). The security shall be in the form of a pledged savings or trust
account, certificate of deposit, irrevocable letter of credit, or other form
approved by the State. At the Effective Date, the security shall be the same
security posted pursuant to the IA.

          (b) The Company shall be deemed to have posted security as required by
this Section so long as it posts, maintains and replenishes the security
required by and pursuant to Section 3.3 of the IA in an amount consistent with
this Agreement, which shall include the same terms for increasing security as
set forth in Section 6.10 of this Agreement. In the event the State and any of
the Wildlife Agencies simultaneously call upon the security, such security shall
first serve the purposes of the Wildlife Agencies under the IA.

          (c) Notwithstanding the prohibition on duplication in Section 6.11 and
consistent with the other provisions of that section,
<PAGE>
each of the three entities which comprise the Company as specified in the first
paragraph of this Agreement shall be separately required to provide, maintain
and replenish the security in the amount set forth and in accordance with terms
of this Section 7. In the event of any action by or liability of a Company
entity or entities arising under this agreement, AB 1986, the HCP, the State
Permits or any timber harvest plan, the State may call upon the security posted
by the Company entity or entities whose action or liability was the basis of the
need to call upon the security. Alternatively this provision shall be satisfied
if the company entities furnish their written agreement in a form satisfactory
to the State providing the security in the amount of Two Million Dollars
($2,000,000.00) total for the three entities, as it may be required to be
increased and/or replenished pursuant to Section 7 and 6.10, is at all times
available to the State in the event of action or liability of any Company entity
arising under this Agreement, AB 1986, the HCP, State Permits or any timber
harvest plan. For purposes of this Section, action includes failure to act.

     7.2 The Security shall be increased annually for inflation on the first
anniversary of the Effective Date of this Agreement, and continuing each year
thereafter throughout the duration of the Agreement by the percentage increase
in the Consumer Price Index, calculated as set forth below.

          (a)  Definitions.  For the purposes of this Section 7,

               (1) "Index" means the Consumer Price Index published by the
Bureau of Labor Statistics of the United States Department of Labor, San
Francisco - Oakland - San Jose, CA, All Items and Major Group Figures For Urban
Wage Earners and Clerical Workers (1982-84 = 100). If a substantial change is
made in the Index, then the Index will be adjusted to the figure that would have
been used had the manner of computing the Index in effect at the date of this
Agreement not been altered. If the Index (or a successor or substitute index) is
not available, a reliable governmental or other non-partisan publication
evaluating the information used in determining the Index will be used.

               (2) "Base Index" means the Index last published prior to the
Effective Date of the HCP.

               (3) "Adjustment Index" means the Index last published prior to
each anniversary of the Effective Date of the HCP.

               (4) Notwithstanding any other provision of this Agreement, in no
event shall any adjustments based on the difference
<PAGE>
between the Base Index and any Adjustment Index result in a decrease in
the amount of the Security.

          (b) Increases. At the commencement of each twelve (12) month period
following the Effective Date of this Agreement, and continuing thereafter for a
period of fifty (50) years (or such longer period as the Agreement may be
extended or renewed), the security shall be increased by the product resulting
from the multiplication of (x) the security for the first year following the
Effective Date of the Agreement by (y) a fraction having as its numerator the
most recent Adjustment Index and having as its denominator the Base Index.

     SECTION 8.  NO WAIVER.

     8.1 In the event the State determines to enforce any provision of this
Agreement through litigation seeking any form of equitable relief, including
without limitation, temporary and permanent injunctive relief, the Company
specifically agrees that:

          (a) Any breach or violation of this Agreement will cause irreparable
harm and injury to the State and therefore injunctive relief, including a
temporary restraining order, preliminary injunction, may be granted.

          (b) No extensions of the time periods specified for temporary
restraining orders or preliminary injunctions in the Code of Civil Procedure or
local rules shall be requested unless by stipulation.

          (c) The seeking of equitable relief by the State shall not prevent the
State from seeking any other remedy provided by law.

     8.2 In the event that the State declares a breach and seeks to draw on the
Security, the Company may seek such equitable relief as it deems appropriate to
enjoin the payment of the Security to the State if the Company disputes whether
the breach occurred, whether the Company has failed to cure, and/or whether the
computation of liquidated damages in the notice was accurate.

     SECTION 9.  TRANSFERS.

     9.1 Except as hereafter expressly provided, the Company may sell, agree to
sell, assign, lease, convey, alienate or otherwise transfer the Lands, or any
part thereof or interest therein (including any transfer to any parent,
subsidiary or affiliated company or successor-in-interest by merger,
consolidation or acquisition), whether by the operation of
<PAGE>
law or otherwise (collectively a "Transfer") pursuant to and in accordance with
Sections 5.3, 5.4, and 5.5 of the IA. Prior to transfer, the Company shall
insure that the covenants required by Section 3.2 will be transferred with the
Land and that the transferee has assumed in writing the Company's obligations
under this Agreement.

     9.2 Except as provided in Section 9.1, upon a Transfer of Lands to another
landowner carried out in accordance with the terms of the IA, the transferor
shall not bear any responsibility for any future management activities, nor be
liable for any Take of any Species by any other persons, on such transferred
lands under the terms of the IA or this Agreement.

     9.3 Upon approval from State or Federal agencies for the addition of Lands
as Covered Lands pursuant to the HCP and IA, the Company shall record this
Agreement as a covenant as required in Section 3.2 on the additional Lands
proposed to be made Covered Lands pursuant to the IA.

     9.4 Notwithstanding Section 9.1, if the Company swaps lands as provided in
Section 5.3.2 of the IA, upon recordation of the covenant required by Sections
3.2 and 9.3 of this Agreement on the lands to be added as Covered Lands, the
State shall authorize the release from the covenant required by Section 3.2 on
the Lands which will no longer be Covered Lands pursuant to the swap.

     9.5 In the event of any transfer of Lands for which the transferee has
executed an assumption agreement pursuant to Section 9.1 and for which the
transferee is seeking to continue timber harvesting under the same requirements
as applied to the Company, the State agencies which are signatories to this
Agreement will:

          1.) Use their best efforts to expedite processing and decisions on the
timber harvesting activities requested by the transferee by all State agencies
having jurisdiction over those proposed activities.

          2.) Use their best efforts to cause all federal agencies having
jurisdiction over the timber harvesting activities requested by the transferee
to expedite processing and decisions on the requests filed with federal agencies
by the transferee for approval of such activities.

     SECTION 10.  MISCELLANEOUS.

     10.1 Severability. If any provision of this Agreement is found
<PAGE>
invalid or unenforceable, such provision shall be enforced to the maximum extent
possible and the other provisions shall remain in full force and effect to the
extent they can be reasonably applied in the absence of such invalid or
unenforceable provision.

     10.2 The provisions of this Agreement are in addition to and, except as
otherwise provided herein, shall not limit any of the legal rights or remedies
available to the Parties under any applicable law or regulation.

     10.3 Governing Law.  This Agreement shall be governed by the laws
of the State of California.

     10.4 Venue. Any action to enforce or arising out of this Agreement shall be
brought in the Superior Court in the County of Sacramento. In the event that any
party institutes any action for equitable relief arising out of this Agreement,
in addition to any other notice required by law, notice of such action shall be
given to the other parties to this Agreement and the Attorney General, in
writing, within three (3) court days following the filing of such action.

     10.5 Counterparts. This Agreement may be executed by the parties in several
counterparts, each of which shall be deemed to be an original copy. This
Agreement shall be effective upon the signature of all of the parties.

     10.6 Amendment.

          (A) This Agreement is not subject to amendment except in a writing
signed by all the parties hereto.

          (B) No signatory shall approve of any proposed amendment unless:

               (1) The proposed amendment has been found consistent by the
President of the University of California, the Dean of the School of Forestry at
the Berkeley Campus of the University of California and a panel of distinguished
faculty scientists selected by the President and the Dean, with the goals of the
federal and state Endangered Species Acts, the HCP and AB 1986.

               (2) At least thirty days prior to approval, the final form of the
amendment is made available to the public by the Company and the Agencies and
the Company has sent a copy of the final form of the amendment to all who have
requested copies of such amendments.
<PAGE>
               (3) The amendment is consistent with AB 1986.

     10.7 This Agreement is subject to the approval by vote of the WCB following
a public hearing and shall not take effect until such public hearing and the
grant of approval by the WCB.

     10.8 Condition of Title. The Company warrants that, as of the Effective
Date of this Agreement, the condition of the title of the property described in
the CLTA Standard Coverage Policy of Title Insurance, issued by Fidelity
National Title Insurance Company in Policy Number 27-01-90-213442 and which is a
portion of the property subject to this agreement, is as described in that
Policy and that there are no other monetary encumbrances except for the lien of
real estate taxes for the fiscal year 1999-2000. The Company also warrants that
the Indenture between the Scotia Pacific Company LLC and the State Street Bank
and Trust Company as trustee, dated July 20, 1998, as of close of escrow is
unamended and is in full force and effect.

     10.9 Each party hereto acknowledges and warrants that, except for the
agreements, considerations, covenants and promises specifically set forth
herein, no party has made any other representations, warranties, promises or
provided any other inducements for entering into this Agreement.

     IN WITNESS WHEREOF, the parties hereto have entered into this Agreement as
of the Effective Date.

Dated:                   THE PACIFIC LUMBER COMPANY


                              By: /S/ JOHN CAMPBELL
                                      JOHN CAMPBELL,
                              President and Chief Executive Officer

Dated:                   SCOTIA PACIFIC COMPANY LLC



                              By: /S/ JOHN CAMPBELL
                                      JOHN CAMPBELL
                              President of Scotia Pacific Company LLC

Dated:                   SALMON CREEK CORPORATION
<PAGE>
                              By: /S/ JOHN CAMPBELL
                                      JOHN CAMPBELL
                              President and Chief Executive Officer

Dated:                   CALIFORNIA RESOURCES AGENCY


                              By: /S/ MARY NICHOLS
                                      MARY NICHOLS
                              Secretary of the California
                                 Resources Agency


Dated:                   CALIFORNIA DEPARTMENT OF FISH AND GAME

                            By: [signature illegible]

                              Director of the California Department of
                                       Fish and Game


Dated:                   CALIFORNIA DEPARTMENT OF FORESTRY AND
                         FIRE PROTECTION


                             By: /S/ RICHARD WILSON
                                 RICHARD WILSON
                              Director of California Department of
                              Forestry and Fire Protection


Dated:                   CALIFORNIA WILDLIFE CONSERVATION BOARD

                             By: /S/ W. JOHN SCHMIDT
                                 W. JOHN SCHMIDT
                              Executive Director of the California
                              Wildlife Conservation Board

                                                                    EXHIBIT 99.5

                         Habitat Conservation Plan


                           for the Properties of

                        The Pacific Lumber Company,
                      Scotia Pacific Holding Company,
                       and Salmon Creek Corporation



                               February 1999
<PAGE>
ERRATA TO THE HCP

Insert this paragraph as the new first paragraph on page P-69, Subsection 6.3.6,
Adaptive Management:

            The purpose of adaptive management is to provide a mechanism to
            ensure that HCP prescriptions are implemented in a manner that
            reflects sound science, taking into account new data and analysis.
            Adaptive management also provides flexibility by allowing
            alternative approaches for achieving biological goals under certain
            circumstances, in order that the HCP can be implemented in a manner
            that is sensitive to both economic concerns and biological
            necessities.

Insert this sentence at the end of the first full paragraph on page P-70:

            The Wildlife Agencies shall disapprove PALCO's proposed changes if
            they are in conflict with AB 1986 or if the Wildlife Agencies find,
            in writing, that PALCO's proposed changes will impair the ability of
            the plan to achieve, over time, or maintain properly functioning
            aquatic habitat conditions.

Delete "and the Grizzley Creek complex" in the second line of the first bullet
on P-18, Subsection 6.1.2.1, Establishment of Marbled Murrelet Conservation
Areas and Other Protective Buffers.

Delete the last sentence of the first bullet on P-18, Subsection 6.1.2.1,
Establishment of Marbled Murrelet Conservation Areas and Other Protective
Buffers which reads:

            The Grizzley Creek complex acreage is 1,409 acres.

Delete the first sentence of the third bullet on P-18, Subsection 6.1.2.1,
Establishment of Marbled Murrelet Conservation Areas and Other Protective
Buffers and insert the following sentence in its place:

The Grizzley Creek complex, will include an additional 351 acres for a total of
1,409 acres, as shown in Figure 4, and will be protected for the first five
years of the permit.
<PAGE>
February 1999

Dear Reader:

This copy of the "Habitat Conservation Plan for the Properties of The Pacific
Lumber Company, Scotia Pacific Holding Company, and Salmon Creek Corporation,"
dated February 1999, incorporates editorial changes to the Habitat Conservation
Plan attached as Appendix P of the "Final Environmental Impact
Statement/Environmental Impact Report and Habitat Conservation Plan/Sustained
Yeild Plan for the Headwaters Forest Project," dated January 1999. These
editorial changes did not change the meaning of the January Habitat Conservation
Plan. Rather, the changes were made to clarify language.
<PAGE>
                         Habitat Conservation Plan


                           for the Properties of

                        The Pacific Lumber Company,
                      Scotia Pacific Holding Company,
                       and Salmon Creek Corporation



                               February 1999
<PAGE>

                             TABLE OF CONTENTS


1. ORGANIZATION...........................................................1

2. PLANNING CONTEXT.......................................................3

   2.1 HCP CONSIDERATIONS.................................................3
   2.2 HEADWATERS AGREEMENT...............................................4
   2.3 AGREEMENT IN PRINCIPLE.............................................5

3. SCOPE OF THE PLAN......................................................6

   3.1 PLAN AND PERMIT AREA...............................................6
   3.2 PLAN AND PERMIT PERIOD.............................................6
   3.3 COVERED SPECIES....................................................6
   3.4 COVERED ACTIVITIES.................................................6
       3.4.1 Timber Management............................................6
       3.4.2 Roads and Landings..........................................10
       3.4.3 Commercial Rock Quarries....................................10

4. BASELINE CONDITIONS...................................................12

5. ALTERNATIVES CONSIDERED...............................................16

   5.1 TAKE AVOIDANCE....................................................16
   5.2 SELECTIVE HARVEST.................................................16
   5.3 EXPANDED HEADWATERS RESERVE.......................................17
   5.4 INCREASED MIDTERM PRODUCTION......................................17

6. OPERATING CONSERVATION PROGRAMS.......................................18

   6.1 MARBLED MURRELET CONSERVATION PLAN................................18
       6.1.1 Management Objective........................................18
       6.1.2 Conservation Measures.......................................18
       6.1.3 Monitoring..................................................27
   6.2 NORTHERN SPOTTED OWL CONSERVATION PLAN............................31
       6.2.1 Management Objectives.......................................32
       6.2.2 Conservation Measures.......................................32
       6.2.3 Adaptive Management.........................................35
   6.3 AQUATICS CONSERVATION PLAN........................................36
       6.3.1 Management Objective........................................36
       6.3.2 Watershed Analysis..........................................37
       6.3.3 Control of Sediment from Roads and Other Sources............40
       6.3.4 Aquatic Habitat Conservation................................49
       6.3.5 Aquatic Monitoring..........................................59
       6.3.6 Adaptive Management.........................................69
   6.4 BALD EAGLE CONSERVATION PLAN......................................70
       6.4.1 Management Objectives.......................................70

                                      iii
<PAGE>
       6.4.2 Conservation Measures.......................................70
       6.4.3 Monitoring..................................................71
   6.5 PEREGRINE FALCON CONSERVATION PLAN................................72
       6.5.1 Management Objectives.......................................72
       6.5.2 Conservation Measures.......................................72
       6.5.3 Monitoring..................................................72
   6.6 WESTERN SNOWY PLOVER CONSERVATION PLAN............................73
       6.6.1 Conservation Measures.......................................73
   6.7 BANK SWALLOW CONSERVATION PLAN....................................73
       6.7.1 Management Objectives.......................................73
       6.7.2 Conservation Measures.......................................73
       6.7.3 Monitoring..................................................74
   6.8 PACIFIC FISHER CONSERVATION PLAN..................................74
       6.8.1 Management Objectives.......................................74
       6.8.2 Conservation Measures.......................................74
       6.8.3 Implementation/Compliance Monitoring........................75
       6.8.4 Effectiveness Monitoring....................................75
   6.9 RED TREE VOLE CONSERVATION PLAN...................................75
       6.9.1 Management Objective........................................75
       6.9.2 Conservation Measures.......................................75
       6.9.3 Implementation/Compliance Monitoring........................76
       6.9.4 Effectiveness Monitoring and Adaptive Management............76
   6.10 AMPHIBIAN AND REPTILE CONSERVATION PLAN..........................76
       6.10.1 Management Objectives......................................76
       6.10.2 Conservation Measures......................................76
       6.10.3 Monitoring.................................................77
   6.11 MEASURES TO CONSERVE HABITAT DIVERSITY AND STRUCTURAL COMPONENTS.77
       6.11.1 Management Objective.......................................77
       6.11.2 Conservation Measures......................................77
       6.11.3 Monitoring.................................................78
   6.12 CONSERVATION PLAN FOR SENSITIVE PLANTS...........................79
       6.12.1 Several Measures Necessary to Avoid Significant
              Impacts to Plants..........................................79
   6.13 THP CHECKLIST AND HCP MONITOR....................................80
   6.14 STREAMBED ALTERATION AGREEMENT...................................81

7. IMPACTS OF THE HCP ON COVERED SPECIES.................................82

8. FUNDING...............................................................87

9. OTHER REQUIREMENTS....................................................89

                                       iv
<PAGE>
                                  FIGURES

FIGURE 1.  PALCO Project Area Map.........................................2
FIGURE 2.  PALCO HCP Murrelet Conservation Areas as Expanded 
           December 1998 ................................................19
FIGURE 3.  Owl Creek Murrelet Conservation Area Expanded.................20
FIGURE 4.  Grizzley Creek Complex Expanded...............................21
FIGURE 5.  Projected Forest Seral Types for the Plan Area by Decade......83
FIGURE 6.  Inventory, Growth, and Harvest per Decade.....................84

                                  TABLES

TABLE 1.  Watershed Assessment Areas (acres)..............................7
TABLE 2.  Covered (List A) Species........................................8
TABLE 3.  Baseline Conditions............................................13
TABLE 4.  Distribution of List A Species in the Plan Area................14
TABLE 5.  Animal and Plant Species Richness by Seral Types...............15
TABLE 6.  Wildlife Habitat Relationship (WHR) Habitat Type and Use by
          Northern Spotted Owls..........................................33
TABLE 7.  Management Thresholds for Northern Spotted Owl Activity Sites..33
TABLE 8.  Projected Forest Seral Types in Class I WLPZs by Decade for 
          the Plan Period (acres)........................................36
TABLE 9.  Projected Forest Seral Types in Class II WLPZs by Decade for
          the Plan Period (acres)........................................85
TABLE 10. Projected Forest Seral Types for the Plan Area by Decade for
          the Plan Period (acres)........................................86



                                ATTACHMENTS

Attachment 1 Volume II, Part B - PALCO Ownership by Assessor Parcel Number
Attachment 2 Volume II, Part E - Assessment of Watershed Disturbances and
             Recovery 
Attachment 3 Volume III, Part O - Assessment and Implementation Techniques for 
             Road-Related Sediment Source Inventories and Stormproofing
Attachment 4 Changed and Unforeseen Circumstances
Attachment 5 Implementation Agreement with regard to The Pacific Lumber Company 
             Habitat Conservation Plan

                                       v
<PAGE>
AB 1986         California State Assembly Bill 1986
ACD             Angular canopy density
ANOVA           Analysis of variance
BFN             board feet net
(Degree)C       Degrees Celsius
CCC             California Conservation Corps
CCR             California Code of Regulations
CDF             California Department of Forestry and Fire Protection
CDFG            California Department of Fish and Game
CESA            California Endangered Species Act
CEQA            California Environmental Quality Act
CFR             Code of Federal Regulations
CHERT           County of Humboldt Extraction Review Team
CWHR            California Wildlife Habitat Relationships
cm              centimeter(s)
CMZ             channel migration zone
CNPS            California Native Plant Society
CPOM            coarse particulate organic matter
dbh             diameter at breast height
DEIS/DEIR       Draft environmental impact statement/draft environmental impact 
                report
DI              disturbance index
DOM             dissolved organic matter
EEZ             equipment exclusion zone
ELZ             equipment limitation zone
EPA             (U.S.) Environmental Protection Agency
ERA             equivalent roaded area
ESA             Endangered Species Act (Federal)
ESU             ecologically significant unit
FEIS            Final environmental impact statement
FEMAT           Forest Ecosystem Management Assessment Team
FPOM            fine particulate organic matter
FPRs            (California) Forest Practice Rules
GIS             Geographic information system
GPS             Global positioning system
HCP             habitat conservation plan
ITP             incidental take permit
LEB             limited entry band
LMZ             limited management zone
LOP             (USACE) Letter of Permission
LTO             licensed timber operator
LTSY            long-term sustained yield
LWD             large woody debris
m               meter(s)
mbfn            thousand board feet net
mm              millimeter(s)

                                       vi
<PAGE>
                     ACRONYMS AND ABBREVIATIONS (CONTINUED)

MMCA            marbled murrelet conservation area (also "MCA" in some reports)
MMRT            marbled murrelet recovery team
MWAT            maximum weekly average temperature
NCASI           National Council for Air and Stream Improvement
NCRWQCB         [California] North Coast Regional Water Quality Control Board
NDDB            National Diversity Data Base
NEPA            National Environmental Policy Act
NMFS            National Marine Fisheries Service
NSO             northern spotted owl
NSOSRP          Northern Spotted Owl Scientific Review Panel
OCP             Operating Conservation Plan
POM             particulate organic matter
PSG             Pacific Seabird Group
PWA             Pacific Watershed Associates
RHB             restricted harvest band
RMZ             riparian management zone
RPF             registered professional forester
RWQCB           Regional Water Quality Control Board
SEB             selective entry zone
SYP             sustained yield plan
THP             timber harvest plan
USACE           U.S. Army Corps of Engineers
USFWS           U.S. Fish and Wildlife Service
USGS            U.S. Geological Survey
WAA             watershed assessment area
WDNR            Washington Department of Natural Resources
WLPZ            watercourse and lake protection zone

                                      vii
<PAGE>
Activity site--An activity site (or activity center) is the area including the
primary roost tree of a non-nesting pair or single NSO, or the nest tree of a
nesting pair. The most current NSO location shall be used to assess status.

Aggradation--Deposition in one place of material eroded from another.
Aggradation raises the elevation of streambeds, floodplains, and the bottoms of
other water bodies.

Anadromous fish--Fish that hatch and rear in freshwater, move to the ocean to
grow and mature, and return to freshwater to reproduce. Salmon and steelhead are
examples of anadromous fish.

Bankfull width--Channel width between the tops of the most pronounced banks on
either side of a stream reach.

Boulders--Substrate particles greater than 256 mm in diameter. Often
subclassified as small (256 to 1,024 mm) and large (greater than 1,024 mm)
boulders.

Cable yarding--The system of transporting logs (typically used with ground-based
equipment, e.g., tractor, rubber tire skidder, etc.) by means of cable (wire
rope) to the yarding machine (yarder) or a landing while the yarder remains
stationary.

Canopy closure--The proportion of an area covered by tree crowns.

Canopy cover--Vegetation projecting over waters, including crown cover
(generally more than 1 m above the water surface) and overhead cover (less than
1 m above the water).

Channel--Natural or artificial waterway of perceptible extent that periodically
or continuously contains moving water.

Channel migration zone (CMZ)--The boundary generally corresponds to the modern
floodplain, but may also include river terraces that are subject to significant
bank erosion. The area adjacent to watercourses constructed by the river in the
present climate and inundated during periods of high flow. The floodplain is
delineated by either the flood-prone area (twice bankfull depth) or the 100-year
floodplain, whichever is greater.

Class I Waters--Fish are always or seasonally present onsite. Class I waters
include habitat to sustain fish migration, spawning, and rearing. They also
include domestic water supplies, such as springs, onsite or within 100 feet
downstream from the project operations area.

Class II Waters--Non-fish bearing waters. Aquatic habitat is present for
non-fish aquatic species, including in watercourses, streams, seeps, springs,
lakes, ponds, and wetlands.

Class III Waters--No aquatic life or habitat present. Class III waters show
evidence of being capable of sediment transport to Class I and Class II waters
under normal high water flow conditions before or after completion of timber
operations.

Closed road--A proactive method of closing a road so that regular maintenance is
no longer needed, and future erosion is largely prevented. The goal of road
closure is to leave the road so that little or no maintenance is required for
stability while the road is unused. Closed roads usually involve
erosion-proofing techniques, including removing stream crossing fills and
culverts, removing unstable road and landing fills, installing cross-road drains
(e.g., rolling dips 

                                      viii
<PAGE>
                           GLOSSARY (CONTINUED)

and water bars) for permanent road surface drainage, and other erosion
prevention and erosion control measures as needed. Proper road closure is not
accomplished by blocking a road and walking away from it to let "nature reclaim
the road."

Cobble--Substrate particles 64 to 256 mm in diameter; often subclassified as
small (64 to 128 mm) and large (128 to 256 mm) cobble.

Commercial thinning--The removal of trees in a young-growth stand to maintain or
increase average stand diameter of the residual trees, promote timber growth,
and improve forest health. The residual stand consists primarily of healthy
vigorous dominant and codominant trees from the preharvest stand.

Conservation--The use of all methods and procedures which are necessary to bring
any endangered or threatened species to the point at which the measures provided
pursuant to the State and Federal Endangered Species Acts are no longer
necessary.

Covered lands--The lands upon which the federal and state permits authorize
incidental take of covered species and the lands to which the operating
conservation program applies, including, upon their acquisition, the additional
lands.

Critical habitat--Defined in the federal Endangered Species Act (1973) to
include the area occupied by a species at the time it is listed, specific areas
in the vicinity of the occupied habitat, and specific areas away from the
occupied habitat considered essential for the conservation of the species.

Culvert--Buried pipe structure that allows streamflow or road drainage to pass
under a road.

Cumulative impact--The incremental environmental impact of an action together
with impacts of past, present, and reasonably foreseeable actions (regardless of
the source of the other actions).

Decommissioned road--A method of removing those elements of a road that
unnaturally reroute hillslope drainage or present slope stability hazards; to
return a road prism back to its natural hillslope contours.

Degradation--Erosional removal of materials from one place to another within a
watercourse. Degradation lowers the elevation of streambeds and floodplains.

Drainage area (watershed)--Total land area draining to any point in a stream, as
measured on a map, aerial photo, or other horizontal, two-dimensional
projection.

Equipment exclusion zone (EEZ)--The area where heavy equipment associated with
timber operations is totally excluded for the protection of aquatic habitat,
aquatic species, water quality, and beneficial uses of water and other forest
resources.

Embeddedness--Degree to which large particles (boulders, rubble, gravel) are
surrounded or covered by fine sediment; usually measured in classes according to
percent coverage.

Emergency timber operations--Defined in the 1998 California Forest
Practice Rules, Subchapter 7, Article 2, Section 1052, Subsections
1052.1, 1052.2, and 1052.3.

                                       ix
<PAGE>
                           GLOSSARY (CONTINUED)

Endangered species--Any plant or animal species in danger of extinction in all
or a significant part of its range.

Endangered Species Act (ESA)--Federal Act of 1973, as amended, 16 USC Sections
1531 - 1543; California Act of 1984, as amended, Fish and Game Codes Sections
2050-2098.

Exemption harvest--Defined in the 1998 California Forest Practice Rules,
Subchapter 7, Article 2, Section 1038.

Extinct--Species lacking a living representative; species which no longer exists
in its original form.

Fine sediments--Sediment with particle sizes of 2 mm and less, including sand,
silt, and clay.

Fry--Life stage of trout and salmon between full absorption of the yolk sac and
a somewhat arbitrarily defined fingerling or parr stage (generally reached by
the end of the first summer).

Gradient--Average change in vertical elevation per unit of horizontal distance.

Gravel--Substrate particles between 2 and 64 mm in diameter.

Habitat conservation plan (HCP)--A plan which describes expected impacts and the
conservation measures designed to minimize and mitigate those impacts on fish
and wildlife species; required as part of a Section 10(a)(1)(B) incidental take
permit application under the federal ESA and may be used as part of the Section
2081(b) application under CESA.

Harass--A form of take under the federal ESA; defined in federal regulations as
an intentional or negligent act or omission which creates the likelihood of
injury to wildlife by annoying it to such an extent as to significantly disrupt
normal behavioral patterns which include, but are not limited to, breeding,
feeding, or sheltering (50 CFR 17.3).

Harm--A form of take under the federal ESA; defined in federal regulations as an
act which actually kills or injures wildlife. Such acts may include significant
habitat modification or degradation where it actually kills wildlife by
significantly impairing essential behavioral patterns, including breeding,
feeding, or sheltering (50 CFR 17.3).

Headwall swale--A concave depression, with convergent slopes typically of 65
percent or greater that is connected to waters via a continuous linear
depression. A linear depression interrupted by a landslide deposit is considered
continuous for this definition.

Hydrologic unit--Contains all areas that drain into a single basin. Larger than
an individual planning watershed, but smaller than a watershed analysis area.
Not to be confused with the state of California Regional Water Quality Control
Board (RWQCB) HUs.

Improperly abandoned road--A road that is no longer in use and was walked away
from to let "nature reclaim it." The road has not been erosion-proofed and is
not maintained, but access may be blocked by a gate, berm, or road failure.

Incidental take--The taking of a federally or state listed species, if such
taking is incidental to, and not the purpose of, carrying out otherwise lawful
activities.

                                       x
<PAGE>
                           GLOSSARY (CONTINUED)

Inner gorge-- That area of a watercourse bank situated immediately adjacent to
the watercourse channel, having side slope of 65 percent of greater and
extending from the edge of the channel upslope to the first break-in-slope (a
break-in-slope is defined as a slope less than 65 percent for a distance of 100
feet or more) above the watercourse channel.

Large woody debris (LWD)--Any large piece of woody material that is deposited to
the forest floor, the water, the streambeds, or the channel. Its smallest
diameter is generally greater than 10 cm and its length is greater than 1 m.

Mass wasting--The downslope movements of earth caused by gravity (i.e., without
major action of water, wind, or ice). It includes, but is not limited to,
landslides, log dam breaks, rock falls, debris torrents, and creep. It does not
, however, include surface erosion by running water. It may be caused by natural
erosion processes, natural disturbances (e.g., earthquakes or fire events), or
human disturbances (e.g., mining or road construction).

Mass-wasting areas of concern--A combination of all areas defined as inner
gorges, headwall swales, unstable areas, and areas of high, very high, and
extreme mass wasting hazard potential.

Merchantable--A tree that is 8 inches in diameter breast height (dbh).

Mitigation--Measures undertaken to diminish or compensate for the negative
impacts of a project or activity on the environment, including (a) avoiding the
impact altogether by not taking a certain action or parts of an action; (b)
minimizing impacts by limiting the degree or magnitude of the action and its
implementation; (c) rectifying the impact by repairing, rehabilitating, or
restoring the affected environment; (d) reducing or eliminating the impact over
time by preservation and maintenance operations during the life of the action;
or (e) compensating for the impact by replacing or providing substitute
resources or environments.

Monitoring--The process of collecting information to assess and document
implementation and effectiveness of mitigation measures and to evaluate whether
or not the objectives of the habitat conservation plan are being realized.

Nesting pair--Nesting pair status will be assigned if on two visits spaced at
least one week apart before May 1, or one visit after May 1 a male and female
are seen/heard within 0.25 mile of each other on the same visit and any of the
following occurs: (a) a female is observed on a nest, (b) either a male or
female is observed delivering prey to a nest, (c) a female is observed with a
brood patch (mid-April to mid-June), or (d) young are detected with an adult.

No-harvest band--The first band of the Class I (0 to 100 feet), Class II, (0 to
30 feet), and Class III (0 to 30 feet) RMZs prior to watershed analysis. No
timber harvest is allowed in this band, including sanitation salvage, exemption
harvest, and emergency timber operations.

Outer band--The second band (100 to 170 feet) of the RMZ on Class I waters.
Under certain circumstances, selected harvest can occur in this band.

Pair--Pair status will be assigned if on two visits spaced at least one week
apart before May 1, or one visit after May 1, a male and female are seen/heard
within 0.25 mile of each other or (a) a male is observed taking a mouse to a
female, (b) a female is observed on a nest, or (c) young are detected with an
adult.

                                       xi
<PAGE>
                           GLOSSARY (CONTINUED)

Parr--Young salmonid, in the stage between alevin and smolt, that has developed
distinctive dark "parr marks" on its sides and is actively feeding in fresh
water.

Pistol-butted--A tree whose base exhibits a downslope curve followed by a return
to a normal vertical trunk. This is considered an adjustment to slow downslope
movement of the underlying soil.

Planning watershed--The contiguous land base and associated watershed system
that forms a fourth order or other watershed, typically 10,000 acres or less in
size. CDF has prepared and distributed maps identifying the planning watersheds.

Pool--Portion of a stream with reduced current velocity, often with deeper water
than surrounding areas and with a smooth surface.

Population--A collection of individuals who share a common gene pool.

Reconstructed road--Those existing roads that are to be restored or improved to
be useable for hauling forest products. A reconstructed road does not include
routine or annual maintenance or rehabilitation that would require substantial
change in the original prism of the road.

Redd--A nest made in gravel, consisting of a depression a fish digs to deposit
eggs and its associated gravel mounds.

Registered professional forester (RPF)--A person who holds a valid license as a
professional forester pursuant to Article 3, Section 2, Division 1 of the
California Public Resources Code.

Reproductive rate (i.e., nesting success)--Reproductive rate is calculated
annually by dividing the total number of fledglings observed by the total number
of NSO pairs monitored to determine reproductive output.

Residual timber stands--Stands of timber that have been selectively harvested,
leaving behind some of the original old-growth trees.

Riparian management zone (RMZ)--The area on either side of Class I, Class II, or
Class III waters that receives special treatment. May refer to any combination
of the following: no harvest band, selective entry band, outer band and/or
sediment filtration band.

Riparian vegetation--Vegetation growing on or near the banks of a stream or
other body of water in soils that exhibit some wetness characteristics during
some portion of the growing season.

Run (fish)--A group of fish migrating in a river (most often on a spawning
migration) that may comprise one or many stocks.

Salmonids--Fish of the family Salmonidae, including salmon, trout, chars,
whitefish, ciscoes, and grayling.

Sand--Substrate particles 0.061 to 2 mm in diameter.

Sanitation salvage--Sanitation is the removal of insect-attacked or diseased
trees in order to maintain or improve the health of the stand. Salvage is the
removal of only those trees that are dead, dying, or deteriorating because of
damage from fire, wind, insects, disease, flood or other 

                                       xii
<PAGE>
                           GLOSSARY (CONTINUED)

injurious agent. Sanitation and salvage may be combined into a single operation
and for the purposes of this plan are considered the same operation.

Section 2080--The section of the California Endangered Species Act that
prohibits the "taking" of endangered and threatened species listed by the
California Fish and Game Commission and species that the Commission has elevated
to the status of candidates for such listing.

Section 2081(b), Section 2081(b) Permit--The section of the California
Endangered Species Act through which the California Department of Fish and Game
may authorize, by permit, the take of endangered species, threatened species,
and candidate species.

Section 7--The section of the federal Endangered Species Act, codified at 16 USC
ss. 1536, that provides for consultation between federal agencies and the U.S.
Fish and Wildlife Service to ensure that any action authorized, funded, or
carried out by such agencies is not likely to jeopardize the continued existence
of any endangered or threatened species or result in the destruction or adverse
modification of critical habitat of such species.

Section 9--The section of the federal Endangered Species Act, codified at 16 USC
ss. 1538, that prohibits the "taking" of any listed species.

Section 10(a)--The section of the federal Endangered Species Act, codified at 16
USC ss. 1539(a), that allows taking of a listed species for scientific purposes
and taking incidental to otherwise lawful activities subject to approval of the
Department of Interior or the Department of Commerce as appropriate; both types
of take require permits.

Sediment--Fragments of rock, soil, and organic material transported and
deposited in beds by wind, water, or other natural phenomena.

Sediment filtration band--The second band (30 to 50 feet, or 100 feet) in the
Class III RMZs. Timber harvest is allowed in this band.

Sedimentation--Deposition of material suspended in water or air, usually when
the velocity of the transporting medium drops below the level at which the
material can be supported.

Selective entry band--The second band (30 to 130 feet) in Class II RMZs. Under
certain circumstances, selected timber harvest can occur 30 to 50 feet or 100
feet, in this band.

Sensitive species--Here, a category of species designated for special protection
by the California Board of Forestry.

Silt--Substrate particles 0.004 to 0.062 mm in diameter.

Slash--Branches or limbs less than four inches in diameter, and bark and split
products debris left on the ground as a result of timber operations
(Z'berg-Nejedly Forest Practice Act of 1973).

Snag--A standing dead tree.

Species--Any distinct population of wildlife that interbreeds when mature.

Stream--A natural watercourse as designated by a solid line or dash and three
dots symbol shown on the largest scale United States Geological Survey map most
recently published (Z'berg-Nejedly Forest Practice Act of 1973).

                                      xiii
<PAGE>
                           GLOSSARY (CONTINUED)

Stream order--A number from one to six or higher, ranked from headwaters to
river terminus, that designates the relative position of a stream or stream
segment in a drainage basin. First-order streams have no discrete tributaries;
the junction of two first-order streams produces a second-order stream; the
junction of two second-order streams produces a third-order stream; etc.

Substrate--Mineral or organic material that forms the bed of a stream.

Suitable NSO habitat--Suitable NSO habitat is an area characterized by foraging,
roosting, and nesting.

Suspended Sediment--That part of a water's total sediment load carried in the
water column.

Take--As defined in the federal Endangered Species Act, to harass, harm, pursue,
hunt, shoot, wound, kill, trap, capture, or collect a threatened or endangered
species, or attempt to do so. See also "harm" and "harass." As defined in CESA,
take means to hunt, pursue, catch, capture, or kill, or to attempt to hunt,
pursue, catch, capture, or kill.

Thalweg--The deepest point of a watercourse along any channel cross section.

Threatened species--Any species or subspecies that is likely to become an
endangered species within the foreseeable future throughout all or a significant
portion of its range.

Timber harvesting plan (THP)--A three-year plan for the harvesting of commercial
timberlands that (1) must be prepared by a registered professional forester, (2)
must be filed with and approved by the California Department of Forestry, and
(3) must contain detailed information about the land to be harvested, the
silviculture methods to be applied, special provisions (if any) to protect
unique and sensitive resources in the area, the dates when timber operations
will begin and end, and any other information that may be required by the
California State Board of Forestry.

Timberland--Land, other than land owned by the federal government and land
designated by the California Board of Forestry as experimental forestland, which
is available for, and capable of, growing a crop of trees of any commercial
species used to produce lumber and other forest products, including Christmas
trees. Commercial species are determined by the state board on a district basis
(Z'berg-Nejedly Forest Practice Act of 1973).

Timber operations--The cutting or removal of timber or other solid wood forest
products, including Christmas trees, from timberlands for commercial purposes,
together with all the work incidental thereto, including, but not limited to,
construction and maintenance of roads, fuelbreaks, firebreaks, stream crossings,
landings, skid trails, beds for the falling of trees, and fire hazard abatement,
but excluding preparatory work such as tree marking, surveying, or road flagging
(Z'berg-Nejedly Forest Practice Act of 1973).

Unstable area--Characterized by slide areas or by some or all of the
following--hummocky topography consisting of rolling bumpy ground, frequent
benches, and depressions; short irregular surface drainages that begin and end
on the slope; tension cracks and headwall scarps; slopes that are irregular and
may be slightly concave in the upper half and convex in the lower half from
previous slope failure; evidence of impaired groundwater movement resulting in
local zones of saturation within the soil mass that are indicated at the surface
by sag ponds with 

                                      xiv
<PAGE>
                           GLOSSARY (CONTINUED)

standing water, springs, or patches of wet ground. Some or all of the following
may be present--hydrophytic vegetation is prevalent; leaning, jackstrawed, or
split trees are common; pistol-butted trees with excessive sweep may occur in
areas of hummocky topography (leaning trees should be used as indicators of
unstable areas only in the presence of other indicators).

Watercourse--Any well-defined channel with distinguishable bed and bank showing
evidence of having contained flowing water indicated by deposit of rock, sand,
gravel, or soil, including but not limited to streams.

Waters--Includes streams, watercourses, seeps, springs, lakes, ponds, and
wetlands.

Watercourse or Lake Transition Line--That line closest to the watercourse
or lake where riparian vegetation is permanently established.  Willows
are not considered permanent vegetation.

Watershed--see "Drainage Area."

wildlife agencies--United States Fish and Wildlife Service (USFWS);
National Marine Fisheries Service (NMFS); and California Department of
Fish and Game (CDFG).

Wildlife Habitat Relationships (WHR) System--A vegetation classification system
that is correlated to a computer model developed to evaluate the characteristics
of forest and other habitat types in California with the habitat requirements of
birds, mammals, reptiles, and amphibians species.

Yarding:  Movement of timber from the point of felling to a yarder, road,
or landing.

                                       xv
<PAGE>
                                 1 ORGANIZATION

This Habitat Conservation Plan (HCP or Plan) is the HCP prepared in response to
the requirements of the federal Endangered Species Act (FESA) and California
Fish and Game Code (FGC). This document includes the HCP elements required by
the FESA. The HCP elements covered in this document include impacts to the
covered species and the operating conservation program, including minimization,
mitigation, and monitoring measures, alternatives considered, funding, and other
measures. See Figure 1 for a map of the entire Planning Area.

                                      P-1
<PAGE>
FIGURE 1.  PALCO Project Area Map







                                      [MAP]









                                      P-2
<PAGE>
                            2 PLANNING CONTEXT

Preparation of this Plan has been guided by the following:

      o  Species protection requirements, incidental take provisions, and other
         sections of the FESA and the California FGC (including, but not limited
         to, the California Endangered Species Act (CESA)
      o  The agreement reached in September 1996 regarding the transfer of
         approximately 7,500 acres of Pacific Lumber Company (PALCO) and Elk
         River Timber Company (ERTC) properties to the United States of America
         and the state of California (Headwaters Agreement)
      o  The Pre-permit Application Agreement in Principle reached in February
         1998 regarding components and completion of this Plan and interim
         measures to be implemented by PALCO (Agreement in Principle)
      o  The Draft SYP/HCP and public comments

2.1  HCP CONSIDERATIONS

Consistent with the objectives of the FESA and the California Fish and Game Code
(FGC), the Plan is a long-term comprehensive program to ensure the continued
health of the biological communities on PALCO's property and to minimize and
mitigate impacts of PALCO activities on individual species. In this regard, the
Plan has both a multi-species and a habitat focus; it also has a specific legal
purpose with regard to impacts to species and habitats.

Similar to other habitat-based multi-species HCPs (e.g., Plum Creek and plans
approved in southern California under the Natural Community Conservation
Planning [NCCP] Act), this Plan was developed by focusing on the requirements of
selected species (focus species) while also addressing the needs of other
species in the same habitat. This tiered approach is an essential feature of the
Plan's terrestrial and aquatic conservation strategies. Marbled murrelet
(BRACHYRAMPHUS MARMORATUS) and northern spotted owl (STRIX OCCIDENTALIS CAURINA)
are the focus species for the terrestrial strategy, and the measures for these
two birds are designed to benefit a broad range of other species in PALCO's
managed forests. Some measures, such as the establishment of marbled murrelet
conservation areas (MMCAs), preserve and protect Focus and other species in
specific locations. Other measures, such as maintaining a mix of seral types
across the landscape and retaining structural components of wildlife habitat,
benefit Focus and other species by sustaining important features of the larger
ecosystem. The Plan's aquatic habitat conservation strategy functions in a
similar way. In this case, the focus species are four fish (coho salmon in the
southern Oregon/northern California coastal evolutionary significant unit [ESU],
ONCORHYNCHUS KISUTCH; chinook salmon in the southern Oregon/California coastal
ESU, ONCORHYNCHUS TSHAWYTSCHA; cutthroat trout in the southern Oregon/California
coast ESU, ONCORHYNCHUS CLARKI, and steelhead trout in the northern California
ESU, ONCORHYNCHUS MYKISS). Measures for these species focus on habitat
conditions in fish-bearing streams and extend outward to encompass riparian
zones and entire watersheds.

As described in Part A of Volume V, of the July 1998 Draft SYP/HCP a primary
purpose of the Plan is to provide the basis for the U.S. Fish and Wildlife
Service (USFWS), the National 

                                      P-3
<PAGE>
Marine Fisheries Service (NMFS), and the California Department of Fish and Game
(CDFG) to authorize incidental take of certain listed species, including some
species that currently are not, but may be, listed during the life of the Plan.
Specifically, PALCO is seeking authorization for incidental take from USFWS and
NMFS pursuant to Section 10(a) of the FESA and from CDFG pursuant to Section
2081(b) of the FGC. For purposes of the incidental take permits (ITPs), the Plan
does the following:

      1. Identifies the species that would be covered by the permits
         (covered species)

      2. Treats unlisted covered species as if they were listed

      3. Identifies alternatives to the taking, and presents the reasons why the
         alternatives were not employed

      4. Examines the impacts of the proposed take on the species

      5. Identifies measures to minimize and mitigate impacts

      6. Includes provisions for responding to changed and unforeseen
         circumstances

      7. Provides assurances that adequate funding is available for
         implementation

      8. Provides assurances that the Plan will be implemented

In connection with ongoing timber operations and implementation of the Plan,
PALCO also is seeking a five-year renewable Streambed Alteration Agreement with
CDFG pursuant to Section 1603 of the FGC. For purposes of the 1603 agreement,
the Plan identifies PALCO plan area activities with the potential to alter
streams and riparian areas under CDFG's jurisdiction and substantially adversely
affect fish and wildlife resources. The 1603 Agreement identifies measures for
certain of these PALCO plan area activities that are covered under the 1603
Agreement that PALCO will implement to avoid, minimize, and mitigate such
impacts. This Plan is the HCP submitted with PALCO's ITP applications to USFWS
and NMFS and provides the information and analysis CDFG requires for its
consideration of incidental take authorization.

2.2  HEADWATERS AGREEMENT

The September 1996 Headwaters Agreement (FEIS, Appendix A) contemplates
government acquisition of timberlands from PALCO and another landowner to
preserve approximately 7,500 acres of old-growth and young-growth timber stands
and associated buffers in a nature reserve. As proposed, PALCO would transfer
ownership of two unentered old-growth timber stands and associated buffers
(i.e., PALCO's Headwaters and Elk Head Springs timber stands) to the state and
federal governments. PALCO also has voluntarily agreed to refrain from logging
activities (including salvage logging) in the specified stands pending the
development of this Plan. In exchange for the transferred lands, PALCO would
receive approximately 7,700 acres of previously harvested timberlands and other
consideration (including cash) with an aggregate value of $380 million. Among
other things, the Headwaters Agreement conditions the transactions on PALCO's
dismissal of pending lawsuits alleging that the state and federal governments
have taken PALCO's property in violation of the state and federal constitutions,
and on completion and approval of a SYP and HCP for PALCO's property that is
acceptable to PALCO. The transactions also are expressly conditioned on
compliance with applicable law, 

                                      P-4
<PAGE>
including the National Environmental Policy Act (NEPA) and the California
Environmental Quality Act (CEQA). This Plan is the HCP cited in the September
1996 Headwaters Agreement.

2.3  AGREEMENT IN PRINCIPLE

The February 1998 Agreement in Principle (FEIS, Appendix C) established a
framework for the development of the Draft SYP/HCP. It defined certain
components of PALCO's ITP applications, addressed procedures for completion of
the July 1998 Draft SYP/HCP, and provided for PALCO's implementation of certain
conservation measures in the interim. Among other provisions, the agreement
includes the following:

      o Indicates that PALCO will apply for ITPs that cover 50 years 
      o Identifies PALCO lands in addition to the Headwaters and Elk Head 
        Springs stands that will be conserved for the marbled murrelet and other
        species
      o States PALCO's commitments regarding implementation of specific 
        stream-related measures in pending THPs prior to issuance of the ITPs
        and inclusion of those measures in the July 1998 Draft SYP/HCP

The Agreement in Principle did not provide any advance approval of the SYP/HCP
by the responsible agencies. As with the Headwaters transactions, approval and
implementation of this Plan is subject to all applicable laws, including NEPA
and CEQA.

                                      P-5
<PAGE>
                            3 SCOPE OF THE PLAN

3.1  PLAN AND PERMIT AREA

The plan area for this HCP is defined as PALCO's ownership as it is anticipated
to exist on and following the effective date of the ITPs. As shown in the July
1998 Draft SYP/HCP, Map 2 in Volume IV, which is hereby incorporated by
reference, the initial plan area will include approximately 211,700 acres in
Humboldt County, California. Except as noted below, the area covered by the ITPs
is the same as the plan area. Over time, it is anticipated that additional lands
will become part of the plan area, be subject to the provisions of the Plan,
and, with certain exceptions, be covered by the ITPs. It also is anticipated
that over time some lands in the plan area may be transferred to other owners
through land trades and sales. The Implementation Agreement (IA) (FEIS, Appendix
S) for this Plan includes provisions for such additions and deletions. See Table
1. The Operating Conversation Plan (OCP), as a covered activity, includes
various scientific surveys and studies; a Section 10(a)(1)(A) permit might be
required and would be issued under a separate request.

3.2  PLAN AND PERMIT PERIOD

The term PALCO is seeking for the ITPs is 50 years.

3.3  COVERED SPECIES

For SYP as well as HCP purposes, listed and a select list of sensitive species
potentially affected by activities in the plan area have been identified as
below covered species for which PALCO is seeking ITPs. PALCO may seek to amend
the Plan and the ITPs in the future to include one or more other species.

The covered species under this Plan are the marbled murrelet, northern spotted
owl, chinook salmon in the southern Oregon/California coastal ESU, coho salmon
in the southern Oregon/northern California coastal ESU, cutthroat trout in the
southern Oregon/California coast ESU, steelhead trout in the northern California
ESU, southern torrent salamander, tailed frog, red-legged frog, foothill
yellow-legged frog, northwestern pond turtle, bald eagle, American peregrine
falcon, western snowy plover, bank swallow, Pacific fisher, and California red
tree vole (Table 2).

3.4  COVERED ACTIVITIES

Subject to the conditions and restrictions identified in this Plan and specified
in the ITPs, the following activities would be covered by the authorizations for
incidental take.

3.4.1 TIMBER MANAGEMENT

Timber management is the primary activity in the plan area, occurring on
approximately 203,000 acres. Management activities include timber harvest and
regeneration, site preparation, planting, vegetation management, thinning, and
fire suppression.

                                      P-6
<PAGE>
TABLE 1.  Watershed Assessment Areas (acres)
<TABLE>
<CAPTION>
=======================================================================================================
                                                   WAA
                     ----------------------------------------------------------------------
                          1          2        3          4         5              6        
                     ------------  ------  ---------  -------  ------------  --------------
OWNERSHIP CATEGORY   HUMBOLDT BAY   YAGER  VAN DUZEN     EEL   BEAR-MATTOLE  OTHER LANDS(1)     TOTAL   
- -------------------  ------------  ------  ---------  -------  ------------  --------------   ---------
<S>                  <C>           <C>     <C>        <C>      <C>           <C>              <C>    
PALCO                      38,777  34,107     24,934   75,457        34,528           3,903     211,706
Large Industrial           20,148   5,456      9,524    4,036        14,365               0      53,529
Other Private              60,895  44,068     19,998  287,187       204,614               0     616,762
Parks(2)                    7,367      23        837   48,930           236               0      57,393
Government(3)                 850     900         48    9,768        50,795               0      62,361
Not Classified                553       0          0      568           206               0        1327
Total Area                128,590  84,554     55,341  425,946       304,744           3,903   1,003,078
=======================================================================================================
</TABLE>
OWNERSHIP CATEGORIES

PALCO             Current ownership, excluding lands to be transferred to 
                  government ownership and including lands to be transferred to
                  PALCO under the Headwaters Agreement.

Large Industrial  Other large commercial timber landowners.

Other Private     Small commercial timber landowners and other privately-held 
                  lands.

Parks             Local, state, and federal parks and reserves.

Government        Non-park federal and state lands.

Not Classified    Ownership could not be determined.

NOTES
(1)    Includes PALCO lands outside the other five WAAs.

(2)    Includes the proposed Headwaters and Elkhead Springs reserve in the
       Humboldt Bay WAA.

(3)    Includes 7,000+ acres administered by the US Forest Service in the Eel 
       WAA.

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

                                      P-7
<PAGE>
TABLE 2.  Covered (List A) Species
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
          SPECIES COMMON AND SCIENTIFIC NAME                           FEDERAL STATUS          STATE STATUS
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>                     <C>

                                  FOCUS SPECIES

Marbled murrelet, BRACHYRAMPHUS MARMORATUS                                    FT                     CE
Northern spotted owl, STRIX OCCIDENTALIS CAURINA                              FT                  CSSC, BOF
Chinook salmon, ONCORHYNCHUS TSHAWYTSCHA                                      FPT                   CSSC
Coho salmon, ONCORHYNCHUS KISUTCH                                             FT                     CCT
Cutthroat trout, ONCORHYNCHUS CLARKI                                          FSR                   CSSC
Steelhead/rainbow trout, ONCORHYNCHUS MYKISS                                  FSR                   CSSC

                              OTHER LIST A SPECIES

AMPHIBIANS
Southern torrent salamander, RHYACOTRITON VARIEGATUS                                                CSSC
Tailed frog, ASCAPHUS TRUEI                                                                         CSSC
Red-legged frog, RANA AURORA                                                                        CSSC
Foothill yellow-legged frog, RANA BOYLEI                                                            CSSC
REPTILES
Northwestern pond turtle, CLEMMYS MARMORATA MARMORATA                                               CSSC
BIRDS
Bald eagle, HALIAEETUS LEUCOCEPHALUS                                       FT, BEPA             CE, BOF, CFP
American peregrine falcon, FALCO PEREGRINUS ANATUM                            FE                CE, BOF, CFP
Western snowy plover, CHARADRIUS ALEXANDRINUS NIVOSUS                         FT                    CSSC
Bank swallow, RIPARIA RIPARIA                                                                        CT
MAMMALS
California red tree vole, ARBORIMUS POMO                                                            CSSC
Pacific fisher, MARTES PENNANTI PACIFICA                                                            CSSC
- ----------------------------------------------------------------------------------------------------------------------
CODES

BEPA    Bald Eagle (and Golden Eagle) Protection Act       FE    Federal endangered species                 
BOF     Board of Forestry sensitive species                FPT   Proposed for federal listing as threatened 
CCT     California candidate for listing as threatened     FSR   Federal status review                      
CE      California endangered species                      FT    Federal threatened species                 
CFP     California fully protected species                 
CSSC    California species of special concern              
CT      California threatened species                      
======================================================================================================================
</TABLE>
3.4.1.1 TIMBER HARVESTING AND REGENERATION METHODS 

Before a forest stand can be harvested, a RPF must prepare a THP. The THP is
reviewed by state and, in some cases, federal agencies for consistency with all
applicable laws and regulations to ensure that potentially significant
environmental impacts are analyzed and fully mitigated to the extent feasible.
This requirement has applied to commercial timber operations in California since
1973 (see July 1998 Draft SYP/HCP, Part A in Volume V for additional details).

In the plan area, even-aged and uneven-aged silvicultural prescriptions will be
used. Even-aged silviculture is used to regenerate a stand of trees
approximately the same age. This objective is achieved by harvesting stands in
blocks that typically range in size from 20 to 30 acres. Harvest methods include
seed tree removal, shelterwood removal, and clearcutting. Regeneration occurs
artificially through planting nursery-grown seedlings, or naturally by
well-distributed seed trees. Uneven-aged silviculture is used to harvest trees
individually or in 

                                      P-8
<PAGE>
small groups, with the goal of developing or maintaining a variety of age
classes within a stand. Typically, sites are restocked through natural
regeneration; where necessary, seedlings obtained from a nursery are also used.
Harvesting operations begin with the felling and bucking of trees. Logs are
moved (yarded) to a landing site using methods based on topographic
considerations, access, worker safety, and other factors. Generally,
tractor-based systems are used on relatively mild terrain, cable yarders are
used on steeper slopes, and helicopters are used in areas where road access is a
problem. At the landings, the logs are loaded onto trucks and transported to
processing facilities (mills) over private and public roads.

3.4.1.2 SITE PREPARATION

Depending onsite conditions, excessive amounts of slash (mostly branches from
trees) and unwanted shrub and tree species are removed. This is typically
accomplished by a broadcast burn or, less commonly, by mechanical methods. This
treatment only applies to clearcut sites where excessive quantities of slash
prevent tree planters from successfully planting trees uniformly throughout the
harvest unit. The treatment also has the additional benefit of reducing the
potential for wildfire to ignite or spread through the site. Broadcast burning
permits must be obtained from CDF and the regional air quality board. If needed,
fire trails are constructed to protect resources at risk (e.g., riparian habitat
adjacent to a stream). Personnel are located onsite to monitor the burn and to
take action in the event of an escape.

3.4.1.3 PLANTING

Artificial regeneration is principally used to ensure that stocking requirements
specified in the California Forest Practice Rules (FPRs) are met. The usual
practice is to plant seedlings in those areas that have been clearcut. Seedlings
are purchased from a variety of vendors and selected to fit the environmental
conditions of site where they will be planted.

3.4.1.4 VEGETATION MANAGEMENT

Some sites may require one or more vegetation management treatments to reduce
the impacts of unwanted competing vegetation on the growth of seedlings. Such
treatments commonly involve the application of herbicides. Vegetation management
conducted through use of forest chemicals such as herbicides, pesticides, and
fertilizers is not a covered activity under the ITPs. Mechanical methods may
also be used to control unwanted vegetation.

3.4.1.5 THINNING

Overstocked even-aged stands will be thinned, where appropriate, to redistribute
the growth potential of the site to fewer conifer trees. When such an operation
occurs in a very young stand (approximately 15 years old), it is called
precommercial thinning. Stems are cut down and left on the site to decay.
Commercial thinning requires preparation of a THP and may occur in stands as
young as 35 years. Leave trees (i.e., the trees that will be retained) are
selected to ensure that they are evenly distributed throughout the site and have
the potential to take advantage of the increased growing space. The harvested
trees are yarded to a landing, loaded onto trucks, and transported to a
processing facility.

                                      P-9
<PAGE>
3.4.1.6 FIRE SUPPRESSION

In response to wildfires, activities similar to those used for escaped control
burns are used to minimize the total number of affected acres. These activities
will be covered by the ITPs and, fire management plans will be prepared for the
MMCAs as part of this HCP.

3.4.2 ROADS AND LANDINGS

Activities for the maintenance, improvement, construction, and closure of roads
and landings include the following:

      1. Implementation of PALCO's stormproofing program

      2. Construction of new roads in connection with timber management,
         including clearing vegetation from road rights-of-way, removing trees,
         grubbing (removing stumps and surface organics), grading, and
         compaction

      3. Extraction of rock, sand, and gravel from small borrow pits for use in
         road construction and maintenance, drainage facility repair, and
         erosion control

      4. Construction of stream crossings (bridges, culverted fills, fords, and
         a variety of temporary crossings)

      5. Maintenance of surfaced roads, seasonal roads, culverts, bridges,
         fords, cuts and fillslopes

      6. Closure of roads, temporarily (i.e., decommissioned) or permanently
         (i.e., abandoned)

Approximately 150 miles of new roads will be added in the plan area in the first
decade of Plan implementation; 100 miles in the second decade, 75 miles in the
third decade, 50 miles in the fourth decade, and 25 miles in the fifth decade.
At least 750 miles of existing roads will be stormproofed per decade within the
first 20 years until all roads on the property have been brought up to that
standard.

Additional details regarding road-related activities are provided in the
Guidelines for Forest Roads and Landings (July 1998 Draft SYP/HCP, Part N of
Volume II).

3.4.3 COMMERCIAL ROCK QUARRIES

PALCO operates two permitted commercial hard rock quarries in the plan area. The
two commercial quarries are identified as Rock Quarry 1/Road 24 and Rock Quarry
2/Road 9.

      o  Rock Quarry 1/Road 24 is located in the Yager Creek drainage,
         approximately five miles upstream from Carlotta, California. The
         approved Humboldt County conditional use permit and the approved mining
         and reclamation plan for the quarry provide for a total production of
         approximately 125,000 cubic yards of aggregate material. The entire
         quarry site includes approximately 3.5 acres.

      o  Rock Quarry 2/Road 9 is located in the Lawrence Creek drainage of the
         Yager Creek watershed. It was operated for many years for in-house use
         only. Since approval of the conditional use permit, it has been mined
         for commercial purposes. The volume of available material in Quarry 2
         is estimated at approximately 450,000 cubic yards.

                                      P-10
<PAGE>
These two existing quarry operations will be covered by the ITPs for two years.

Coverage for these operations beyond the two-year period and coverage for any
additional quarry sites proposed by PALCO will require amendments to the ITPs
and Plan.

Quarry operations involve excavation, drilling, blasting, screening, loading and
hauling. Activities ancillary to the quarry operation include road relocation,
erosion control, annual closure, and final reclamation. Materials are hauled
off-site and transported by truck or rail to their ultimate destination for use
as slope stabilization, bedding, and road base. Operations are seasonal, with
most mining occurring from April through November. Minor quarrying may occur
from December through March in response to local demand for material or the need
to provide material for erosion control or road stormproofing activity.
Additional information about the quarries is provided in July 1998 Draft
SYP/HCP, Part J of Volume II.

PALCO also uses many small sand or rock sources (borrow pits) in the plan area
for road maintenance, drainage facility repair, and erosion control. Because of
their small size and minor impacts, these borrow pits do not require permits
under federal or state regulations and are not mapped or inventoried. Activities
associated with these borrow pits are part of PALCO's road and sediment control
program and are covered by the ITPs for five years after the effective date.
Coverage for borrow pits beyond the five-year period will require an amendment
to the ITPs.

                                      P-11
<PAGE>
                           4 BASELINE CONDITIONS

A description of baseline conditions is presented in the EIS/EIR for this
project. See Tables 3, 4, and 5.

                                      P-12
<PAGE>
TABLE 3.  Baseline Conditions
<TABLE>
<CAPTION>
===============================================================================================================================
                                       WAA 1       WAA 2        WAA 3       WAA 4        WAA 5           WAA6        
             FACTOR                  HUMBOLDT      YAGER      VAN DUZEN      EEL     BEAR-MATTOLE    OTHER LANDS        TOTAL
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>           <C>        <C>          <C>       <C>             <C>              <C>   
SERAL TYPE (ACRES)                                                                                                   
   Forest opening                       2,521         989           759      5,454          2,882             11        12,616
   Young Forest                         6,120      15,282         2,971     12,325          1,804              0        38,502
   Mid-successional                    12,069      11,014        14,306     25,878         21,140          3,364        87,771
   Late Seral                          17,461       3,881         5,907     24,440          1,541              6        53,236
   Old Growth                              71       1,761           153      1,098          3,360              0         6,443
   Hardwood                               246         221            61      3,010            487            241         4,266
   Prairie                                  0         277            55        973          2,251            281         3,837
   Open/non-timber                        289         684           721      2,275          1,069              0         5,038
SITE PRODUCTIVITY (ACRES)                                                                                            
   Site Class 1                           516         676         1,388      1,711             43              0         4,335
   Site Class 2                        37,830      32,098        22,342     68,194         27,739          3,334       191,536
   Site Class 3                           142         347           460      1,827          2,990            198         5,964
   Site Class 8                             0          35            14        515            487             89         1,141
   Site Class 9                           289         954           729      3,206          3,271            281         8,729
WATERCOURSES                                                                                                         
(STREAM MILES)                                                                                                       
   Class I                                 52          56            30         80             44              3           265
   Class II                               131         123            83        280            118             16           751
   Totals                                 183         179           114        360            161             19         1,017
WLPZS (ACRES)                                                                                                        
   Class I WLPZs                        2,113       2,267         1,256      3,577          1,731            140        11,084
   Class II WLPZs                       2,995       2,686         1,870      6,312          2,648            356        16,866(1)
   Totals                               5,108       4,953         3,126      9,889          4,378            496        27,951
ROADS (MILES)                                                                                                        
   Paved/rocked                         117.0       142.7          50.5      181.1           15.1            4.7         511.1
   Dirt                                 163.6       125.7         123.4      388.4          141.6            7.0         949.7
   Stormproofed                           9.5        29.1             0          0              0              0          38.6
   Reconstructed                          8.4         0.5           3.3       16.3            1.6              0          30.1
   Decommissioned                           0         1.6             0          0              0              0           1.6
   Abandoned                              0.6         1.3             0          0              0              0           1.9
       Total existing                   299.1       300.9         177.2      585.8          158.3           11.7        1533.0
   Proposed (first decade)               43.1        15.8          14.8       57.1           15.1            0.4         146.3
   Existing and Proposed                342.2       316.7         192.0      642.9          173.4           12.1       1,679.3
SURFACE EROSION RATINGS (ACRES)                                                                                      
   Low                                 28,471      29,249        15,263     44,354         12,548          1,905       131,791
   Moderate                            10,201       4,811         9,201     28,964         20,510          1,651        75,338
   High                                     1          20           108        372          1,331            347         2,178
   Extreme                                104          27           362      1,151            139              0         1,782
   No Data                                  0           0             0        617              0              0           617
LANDSLIDE HAZARD RATINGS (ACRES)                                                                                     
   Very Low                               557         302         1,614      5,965          4,894            438        13,770
   Low                                 22,842       6,745         9,036     32,046          8,587            382        79,638
   Moderate                             8,643       2,681         4,724     21,648          8,743            107        46,546
   High                                 2,195         986         1,868     10,805          7,900              7        23,761
   Very High                              263         364           532      3,557          4,187              0         8,903
   Extreme                                  0           1             5        146            206              0           358
   No Data                              4,278      23,028         7,155      1,291             11          2,969        38,731
DISTURBANCE INDEX (%)(2)                 15.5        16.8           5.9       12.8            4.3      Not known          11.5
- -------------------------------------------------------------------------------------------------------------------------------
(1) The estimate of acreage for Class II streams is 23,668 acres. The number in
    the table, 16,866, appears to be in error. 

(2) The disturbance index values do not include values for landslide and roads.
===============================================================================================================================
</TABLE>
                                      P-13
<PAGE>
TABLE 4.  Distribution of List A Species in the Plan Area

- --------------------------------------------------------------------------------
                              LIST A FOCUS SPECIES
- --------------------------------------------------------------------------------
MARBLED MURRELET                Most old-growth and some residual stands in Plan
                                Area considered actual or potential nesting
                                habitat for this species.

NORTHERN SPOTTED OWL            Occupied behaviors detected in surveys in 26
                                stands. Widely distributed in Plan Area; 147
                                known owl sites on PALCO ownership. Plan Area
                                includes approximately 80,300 acres of
                                high-quality nesting habitat, 10,600 acres of
                                medium-quality nesting habitat, 70,300 acres of
                                low-quality nesting habitat, 10,800 acres of
                                roosting habitat, and 18,000 acres of foraging
                                habitat.
                                 
CHINOOK SALMON                  Occur in low numbers throughout Plan Area; data
                                on abundance and distribution within individual
                                watersheds vary. Habitat estimated to occur in
                                approximately 82 miles of streams in the Plan
                                Area.

COHO SALMON                     Known or thought to occur in large number of
                                streams in each Plan Area watershed; data on
                                abundance and distribution within individual
                                watersheds vary. Habitat estimated to occur in
                                approximately 66 miles of Plan Area streams.

CUTTHROAT TROUT                 Anadromous cutthroat known to occur in Eel
                                River, in Strongs Creek in the Eel watershed, in
                                the North Fork Elk River watershed, and in
                                Freshwater Creek; data generally not available
                                on occurrence in other areas. Habitat estimated
                                to occur in approximately 31 miles of Plan Area
                                streams.


STEELHEAD TROUT                 Most widely distributed salmonid in the Plan
                                Area. Within upper Eel WAA, distribution limited
                                by Scott Dam. Data on abundance and distribution
                                within individual watersheds vary. Habitat
                                estimated to occur in approximately 152 miles of
                                streams in the Plan Area.

                              OTHER LIST A SPECIES

SOUTHERN TORRENT SALAMANDER     Widely distributed in suitable habitat in Plan
                                Area. Observed in Bear-Mattole, Yager, Eel,
                                Humboldt, and Van Duzen watersheds.

TAILED FROG                     Patchy but widespread distribution in suitable
                                habitat in Plan Area. Observed in Humboldt,
                                Yager, Van Duzen, Eel, and Bear-Mattole
                                watersheds. Only the high-gradient reaches with
                                substrates of consolidated parent material are
                                likely to contain suitable habitat.

RED-LEGGED FROG                 Based on incidental observations, locally
                                abundant in suitable habitat in the Plan Area.
                                Observed in Eel, Humboldt, and Van Duzen
                                watersheds; presumed to occur in other
                                watersheds.

FOOTHILL YELLOW-LEGGED FROG     Commonly observed along major streams such as
                                the Eel and Van Duzen Rivers; also reported from
                                Yager and Bear-Mattole WAAs. Suspected to occur
                                in suitable habitat in Humboldt WAA.

NORTHWESTERN POND TURTLE        Habitat relatively limited on the PALCO
                                ownership; species detected in or near some of
                                the major watercourses in Yager and Eel
                                watersheds. Pond turtles appear to be present in
                                low numbers in suitable habitat.

BALD EAGLE                      No nest site records for PALCO ownership.
                                Wintering birds rare to relatively common along
                                Yager Creek and the Eel, Elk, and Van Duzen
                                rivers; also seen along lower Larabee Creek,
                                near the confluence with Eel River. Seen on
                                PALCO lands generally between November and March
                                (same time as runs of anadromous fish); 3 to 7
                                wintering birds seen in Yager watershed, 1 to 2
                                in Eel and Humboldt watersheds.

AMERICAN PEREGRINE FALCON       In north coast region, an uncommon migrant and
                                winter visitor; a rare, local breeder
                                (approximately eight known sites in bioregion)
                                and summer resident. One recorded nest site in
                                Plan Area, on cliff adjacent to Eel River; site
                                may have been damaged or eliminated during the
                                winter of 1995 due to failure of the rock face.

WESTERN SNOWY PLOVER            Uncommon local migrant and winter visitor; rare,
                                local breeder. Observed in the bioregion on
                                inland river bars from the Eel River delta
                                upstream to at least the mouth of the Van Duzen
                                River.

BANK SWALLOW                    On north coast, considered a rare migrant and
                                locally rare breeder. No nesting colonies are
                                known on or near the PALCO ownership.

CALIFORNIA RED TREE VOLE        Widespread in the Plan Area.

PACIFIC FISHER                  Detected in the Plan Area in the multi-species 
                                study in the Yager and Humboldt watersheds.
================================================================================

                                      P-14
<PAGE>
TABLE 5.  Animal and Plant Species Richness by Seral Type
================================================================================
SERAL TYPE                   ANIMAL SPECIES             PLANT SPECIES
- --------------------------------------------------------------------------------
Forest Openings                    72                         88
Young Forests                     127                        130
Mid-successional                  112                        122
Late Successional                 116                        130
Montane Hardwood                   76                         98
Perennial Grassland                64                         62
================================================================================

                                      P-15
<PAGE>
                         5 ALTERNATIVES CONSIDERED

The FESA requires that HCPs identify alternatives to the proposed taking and
explain why such alternatives were not selected. A broad range of impact
avoidance, mitigation, and conservation strategies were proposed and considered
in the course of preparing this Plan, including variations on the LTSY
projections and HCP strategies.

Four primary alternatives are summarized here:  Take Avoidance; Selective
Harvest; Expanded (61,000-acre) Headwaters Reserve; and Higher Midterm
Timber Production.

5.1  TAKE AVOIDANCE

Under this alternative, activities in the plan area would be conducted in a
manner to avoid take of any federally listed, state listed, or state candidate
species. Since no take would occur, PALCO would not need or obtain ITPs from
USFWS, NMFS, or CDFG. PALCO would not be obligated to implement measures to
minimize and mitigate the effects of take. Consequently, the Headwaters Reserve
would not be established, and the Plan would not be implemented. This
alternative was rejected because it would not provide the following
environmental benefits associated with the Plan as proposed:

      1. Protection of the Headwaters Reserve, including buffer areas
         around the old-growth forest within the Reserve, in perpetuity

      2. Protection of the MMCAs and associated internal buffer areas

      3. Implementation of comprehensive, inter-related habitat conservation
         strategies for terrestrial and aquatic species in the plan area

      4. Implementation of various conservation measures for non-listed covered
         species

This alternative also was rejected because of its potential negative effects,
including the following:

      1. Fragmentation of second growth and residual stands adjacent to
         old-growth areas with potential for resulting indirect impacts to
         old-growth habitat areas through potential increased predation on
         marbled murrelets

      2. Continued economic uncertainty regarding the amount of harvest that
         might be expected from the PALCO property in the future and the
         resulting adverse economic impact to the economy of Humboldt County

5.2  SELECTIVE HARVEST

Under this alternative, the SYP elements of the Plan as proposed would be
altered to eliminate clear-cutting and salvage logging in the plan area. Stands
would be subject to selective harvest every 20 years, with a timber stand target
of late seral forest conditions (CWHR 6). The maximum yearly harvest would be 2
percent of the timber inventory. In addition, a minimum of 20 percent of the
property would have to be in late seral habitat. Two sub-alternatives for RMZs
also were considered:

                                      P-16
<PAGE>
      o   Forest Ecosystem Management Team (FEMAT) standard buffers
          maintained for the term of the ITPs

      o   FEMAT standard buffers as interim measures with final buffers being
          determined using a Washington Department of Natural Resources (WDNR)
          style watershed analysis

This alternative was not selected because a selective harvest strategy would
require extensive road construction. It would limit PALCO's ability to use best
silvicultural practices to manage its forests. The net improvement in aquatic
protection over that in the proposed Plan is uncertain but is probably limited.
The alternative would also have a significant negative economic impact on PALCO.
With respect to economic impacts, the FEMAT buffers alone would render PALCO's
ownership more than 50 percent unharvestable. (Map 36 in Volume V illustrates
the application of FEMAT buffers to the plan area.)

5.3  EXPANDED HEADWATERS RESERVE

Under this alternative, a 61,000-acre reserve would be established instead the
7,500-acre reserve contemplated in the Headwaters Agreement. The approximate
design of the reserve would be a large circle encompassing the six redwood
groves (Allen Creek, Shaw Creek, Bell-Lawrence, Right 9, Owl Creek, and Elkhead
Springs) and the Headwaters tract and buffer. Outside of the reserve, the
remainder of PALCO's property would be managed in the same manner as proposed in
this Plan.

Approximately 30 percent of PALCO's holdings in the plan area would become part
of the reserve, including stands with significant amounts of high-quality,
old-growth timber. PALCO is unwilling to commit such a large amount of land to
habitat without compensation, and neither the federal FESA nor CESA requires
such a commitment. The only method of creating the preserve, then, is through
condemnation or voluntary sale. Neither the federal nor the state government has
demonstrated that funds are available to acquire the reserve; and California
voters have turned down ballot measures aimed at acquiring this property. The
acquisition amount would far exceed any conservation acquisition undertaken by
the federal and state governments since the enactment of the Land and Water
Conservation Fund. In the absence of available funds for acquisition of the
land, this alternative is not practicable.

5.4  INCREASED MIDTERM PRODUCTION

This alternative was developed to determine the possible upper range of timber
production on PALCO's lands. Under this alternative, higher harvest levels would
be allowed during the midterm of the ITPs. Riparian buffers would be 125 feet
for Class I streams and 75 feet for Class II streams, with extensive timber
harvest allowed within these zones. Limits on harvesting would be set by
existing FPRs. No MMCAs would be established; however, the Headwaters
transactions would be completed. This alternative was rejected primarily because
of the inherent conflicts between the timber production goals of the approach
and ITP requirements to minimize, as well as to mitigate, effects on listed
species.

                                      P-17
<PAGE>
                     6 OPERATING CONSERVATION PROGRAMS

6.1  MARBLED MURRELET CONSERVATION PLAN

6.1.1 MANAGEMENT OBJECTIVE

Protect most of the best quality marbled murrelet occupied habitat on the
property in a system of reserves and provide for improvement of habitat within
the reserves during the life of the permit. Minimize the effects of management
on populations within the reserves, and the effect on murrelets that may be
using habitat authorized for harvest.

6.1.2 CONSERVATION MEASURES

6.1.2.1 ESTABLISHMENT OF MARBLED MURRELET CONSERVATION AREAS AND OTHER
        PROTECTIVE BUFFERS

Establish the following MMCAs as described below.

      o     All MMCAs will be protected for the life of the permit. Timber
            harvesting is prohibited in the MMCAs and the Grizzley Creek
            complex, including salvage logging and other management activities
            that are detrimental to the marbled murrelet or marbled murrelet
            habitat for the life of the ITP. The outlines of the MMCAs are shown
            in Figure 2. More detailed overview maps are provided in Figure
            2.5-4 of the FEIS/FEIR. The acreages of the MMCAs are as follows:
            Elk Head Residual, 351 acres; Cooper Mill, 704 acres; Allen Creek,
            1,428 acres; Allen Creek Extension, 301 acres; Road 3, 564 acres;
            Owl Creek, 1,199 acres; Shaw Gift, 503 acres; Right Road 9, 318
            acres; Road 7 and 9 North, 492 acres; Booth's Run, 784 acres; Bell
            Lawrence, 634 acres; and Lower North Fork Elk, 451 acres. The
            Grizzley Creek complex acreage is 1,409 acres.

      o     The Owl Creek MMCA will be protected for the life of the permit, and
            will include additions. Their outlines are also shown in Figures 3
            and 4.

      o     The Grizzley Creek complex will include an additional 351 acres, as
            shown in Figure 4, and will be protected for the first five years of
            the permit. As described in the IA, at the end of five years, any
            portions of this area that have not been acquired for permanent
            protection by the state of California or others, and that still
            remain in PALCO's ownership, will be evaluated by a scientific
            review panel and USFWS and CDFG. The agencies will then make a
            finding as to whether allowing timber harvest and the other covered
            activities in the complex would jeopardize the marbled murrelet. If
            the agencies determine that harvest of the area would jeopardize the
            murrelet, the area would be protected as an MMCA for the life of the
            permit. If the agencies determine that harvest of the area would not
            jeopardize the species, the area would not be designated as an MMCA
            and would be managed in accordance with the HCP's OCP for covered
            lands outside of MMCAs. o A process will be established for further
            delineation of boundaries of MMCAs and conditions within MMCAs
            within first year of the permit. Aerial photos, maps, written
            descriptions, and where feasible, global positioning system (GPS)
            points, will be used to describe boundaries. Videos will document
            existing conditions along all roads within MMCAs. When THPs are
            proposed in stands contiguous with

                                      P-18
<PAGE>
FIGURE 2.  PALCO HCP Murrelet Conservation Areas as Expanded December 1998





                                     [MAP]




                                      P-19
<PAGE>
FIGURE 3.  Owl Creek Murrelet Conservation Area Expanded





                                     [MAP]




                                      P-20
<PAGE>
FIGURE 4.  Grizzley Creek Complex Expanded





                                     [MAP]




                                      P-21
<PAGE>
      o     MMCAs, formal land surveys will be conducted to establish boundaries
            prior to harvest.

      o     Buffers around old-growth habitat are applied to reduce the
            potential for access by avian predators and ameliorating climatic
            effects. To provide these benefits, the timber stand within the
            buffer should provide a high degree of canopy closure at a height as
            close to that of the old-growth habitat as possible. In some cases,
            where intervening features such as ridgelines and roads would
            substantially reduce the effectiveness of buffers, vegetated buffers
            may not be deemed necessary. Where the benefits of buffers could be
            attained using PALCO-owned property, the MMCAs were designed with
            300-foot buffers incorporated within their boundaries. However in
            several instances, additional buffers are or may be appropriate.
            These additional instances are described in the following three
            bullets.

      o     Additional 300-foot buffers will be established at certain points
            along the south edge of the Headwaters Reserve and the northwest
            edge of the North Fork Elk MMCA. These buffers are identified in
            Figures 2 and 3.

      o     If PALCO acquires property bordering an MMCA, 300-foot, no-harvest
            buffers shall be established adjacent to the MMCA immediately,
            wherever residual or old-growth forest exists at the margin of the
            MMCA.

      o     Activities within the 300-foot buffers shall be restricted to those
            identified in Section 6.1.2.2.

      o     During the review of boundaries described in the fourth bullet
            above, the mapped buffers will be examined to ensure that they meet
            the objectives of protection of MMCA values to the maximum extent
            feasible and to consider whether additional buffers should be added
            to meet the objectives. In addition to the need for species
            protection, this process will fully consider limitations of
            effectiveness due to intervening features and the practicality of
            delineation (for instance, use of existing features such as roads
            and ridges versus establishing boundaries by performing land
            surveys).

6.1.2.2 ACTIVITIES IN MMCAS

6.1.2.2.1   MANAGEMENT IN THE MMCAS

Management shall be consistent with the goals and objectives of the MMCAs and,
except as expressly provided here, shall be conducted in consultation with the
USFWS and CDFG. The goals and objectives of the MMCAs are as follows:

      o     Prohibit timber harvesting, including salvage logging and other
            management activities detrimental to the marbled murrelet or marbled
            murrelet habitat within any area designated as an MMCA. Consistent
            with this prohibition, PALCO will only engage in MMCA conservation
            activities, as identified in Section 6.1.2.2.2 and other management
            activities identified in Section 6.1.2.2.1.

      o     Maintain the value of currently suitable marbled murrelet nesting
            habitat in the MMCAs.

      o     Recruit suitable marbled murrelet nesting habitat in old-growth
            residual stands in the MMCAs.

      o     Provide buffering for, and contiguity of, suitable and recruitment
            nesting habitat in young-growth stands within the MMCAs.

                                      P-22
<PAGE>
6.1.2.2.2   MMCA TIMBER REMOVAL

PALCO is not required to undertake any such management in the MMCAs.

      o     OLD-GROWTH stand components within MMCAs are to be dedicated to
            retention and enhancement of murrelet nesting habitat values.

      o     RESIDUAL stand components are to be managed to recruit functional
            murrelet nesting habitat.

      o     SECOND-GROWTH stand components within and outside of residuals are
            to be managed to buffer old-growth and residual habitat and to
            provide mature forest contiguity throughout MMCAs. Any thinning
            allowed in the MMCAs would be done within second-growth to
            accelerate recruitment of second-growth trees into a mature
            condition that buffers residual and old-growth canopy structure. Any
            permitted thinning shall occur outside of the murrelet nesting
            season and without the construction or reconstruction of roads. No
            helicopter yarding shall be conducted.

      o     With the exception of those activities identified as MMCA
            conservation activities in this section, any activity involving the
            removal of timber from an MMCA, including pre-commercial and
            commercial thinning, shall be allowed only on a case-by-case basis
            and only if the wildlife agencies determine that the specific
            activity will be beneficial to the marbled murrelet and its habitat
            and is in conformance with the Aquatics Conservation Plan. Such
            timber removal activities will be allowed only at the specific
            written request and/or written approval of the wildlife agencies in
            advance of such activity, following compliance with all applicable
            laws and regulations, including NEPA and CEQA. Such compliance shall
            include determining whether the environmental documentation in
            existence at that time adequately discloses the impacts of the
            proposed activity to ensure compliance with NEPA and CEQA.

6.1.2.2.3   MMCA CONSERVATION ACTIVITIES

Certain activities, roads, and other facilities within the MMCAs on PALCO's
lands will remain available for use, consistent with the Aquatics Conservation
Plan and the IA regarding this Plan and subject to the conditions below. These
activities are deemed to be compatible with, or beneficial to, protection of the
marbled murrelet and other covered species and their habitats within the MMCAs:

      o     Active roads within MMCAs may be used, maintained, stormproofed,
            upgraded, closed, or decommissioned as limited by Section
            3.1.1(a)(1) of the IA.

      o     Properly licensed and permitted game hunting--including firearm
            discharge--may continue, during the appropriate seasons, from
            September 16 of each year through March 23 to avoid potential
            disturbance to nesting murrelets.

      o     Maintaining, stormproofing, upgrading, closing, or decommissioning,
            and using of existing roads and facilities can require the removal
            of trees. To the extent feasible, such activities with potential for
            disturbance shall be conducted outside the marbled murrelet breeding
            season. All trees removed within the RMZ or blocking a road will be
            left in the vicinity of their removal. See the IA, Section
            3.1.1(a)(1) and (5).

      o     Fuel removal will be allowed only in residual and second-growth
            buffers and will require consultation and written concurrence from
            USFWS and CDFG.

                                      P-23
<PAGE>
      o     Fire suppression will be allowed as otherwise provided in a fire
            management plan for the MMCAs approved by the wildlife agencies
            within one year of the effective date of this Plan.

      o     Tree removal necessary for road maintenance, stormproofing,
            upgrading, closure, or decommissioning shall be kept to a minimum.
            Downed, wind-thrown, and hazard trees within the RMZ must be
            retained as required by the terms of the Aquatics Species
            Conservation Plan.

      o     Stream enhancement projects in the MMCAs may be undertaken with
            prior written concurrence of USFWS and CDFG.

      o     The borrow pits and rock material sources within the MMCAs may be
            developed and operated during the first five years of the Plan.
            During this five-year period, material can be used for roads,
            drainage, maintenance, and repair, without consultation with or
            concurrence from USFWS and CDFG so long as no trees greater than 12
            inches dbh are removed from said locations, and no single new borrow
            pit area greater than 2 acres is cleared, with a maximum limit of no
            more than two new sites in any MMCA. A maximum of four acres may be
            cleared in connection with existing or new borrow pits within each
            MMCA for the life of the permit. Any borrow pit site tree removal or
            land clearance in excess of these limits from and after the
            effective date of this permit will require consultation with and
            concurrence by USFWS and CDFG and full compliance with applicable
            federal and state laws including NEPA and CEQA. Borrow pits are
            covered activities under the ITPs for a five-year period from the
            date the ITPs are issued. Inclusion of borrow pits as a covered
            activity under the ITPs after the five-year period will require an
            amendment to the permit.

      o     Scientific surveys and studies may be undertaken as part of the
            Plan's monitoring program.

      o     One of PALCO's permitted hard rock quarries, Quarry 1, Road 24, is
            located within the Allen Creek MMCA. The specific location,
            environmental setting, permit provisions, mitigations, certified
            environmental documentation, and approved reclamation plan for this
            permitted and active quarry are included in the July 1998 Draft HCP.
            Quarry 1/Road 24 is located in the Yager Creek drainage,
            approximately five miles upstream from Carlotta, California. While
            quarrying operations typically involve excavation, drilling,
            blasting, screening, loading, and related activities throughout the
            year, in recognition of the potential for disturbance effects upon
            murrelets in the Allen Creek MMCA, PALCO will limit all blasting to
            the period after September 15 and prior to March 24 of each year. To
            the maximum extent feasible, PALCO will also implement measures to
            mitigate disturbance impacts at other times of the year. These
            measures will include the CDFG recommendations for this quarry
            operation during the environmental review and permitting process.
            These measures are as follows:

            -     The loading of smaller aggregate into empty trucks prior to
                  large rock, to lessen the impact of large rock

            -     The noise generated by the back gate striking the body of the
                  dump truck should be mitigated by one of several methods: (1)
                  pulling away from the dump site slowly, (2) padding the area
                  between the gate and the body, or (3) removing the back gate
                  from the body of the truck.

                                      P-24
<PAGE>
            -     The Allen Creek MMCA rock quarry is included in the permit as
                  a covered activity under the ITPs for two years from the date
                  of permit issuance. Inclusion of the quarry as a covered
                  activity beyond the two-year period will require an amendment
                  to the ITPs.

6.1.2.3 MINIMIZATION OF TAKE OF MARBLED MURRELETS

6.1.2.3.1   BUFFER ZONES

Establish 0.25 mile seasonal buffers and 300-foot buffers with PALCO's late
seral silvicultural prescription (240 square-foot-per-acre conifer basal area
following harvest) on PALCO lands bordering old-growth marbled murrelet habitat
on public lands.

      o     Consultation with agencies completed on any harvest, thinning, or
            salvage activities

      o     Consultation with agencies completed on road maintenance or
            stormproofing

      o     Fuel treatments consistent with MMCA fire management plan

      o     Down or felled trees in MMCA retained per aquatic strategy

      o     Consultation with agencies completed on stream restoration projects

      o     Consultation with agencies completed on opening or operation of
            quarries and rock borrow pits

      o     Seasonal restriction applied within 0.25 mile of parks and reserves

      o     Late seral prescription applied within 300 feet of parks and
            reserves

6.1.2.3.2   DISTURBANCE MINIMIZATION

The Fish and Wildlife Service, CDFG and PALCO shall review all activities
proposed within MMCAs, within 0.25 mile of MMCAs, within 0.25 mile of old-growth
habitat in parks and acquired reserves, and within 0.25 mile of other occupied
stands to ensure that disturbance of murrelets in MMCAs has been minimized to
the greatest extent feasible. Such measures may include, but will not be limited
to, time-of-day restrictions, seasonal restrictions, and distance setbacks. This
process will include recognition of and coordination with other HCP resource
management objectives, especially aquatic protections. A checklist will be
established for documentation, and it will be included with THPs and also
completed for other management actions. Checklist elements will include, but
will not be limited to, the following:

      o     Consultation with agencies completed on any harvest, thinning, or
            salvage activities

      o     Consultation with agencies completed on road maintenance or
            stormproofing

      o     Fuel treatments consistent with MMCA fire management plan o Down or
            felled trees in MMCA retained per aquatic strategy o Consultation
            with agencies completed on stream restoration projects

      o     Consultation with agencies completed on opening or operation of
            quarries and rock borrow pits

      o     Seasonal restriction applied within 0.25 mile of parks and reserves

      o     Late seral prescription applied within 300 feet of parks and
            reserves

6.1.2.3.3   HABITAT RATING EVALUATION PROCESS

PALCO shall conduct a habitat rating evaluation process that applies to all
stands of old-growth redwood habitat suitable for marbled murrelet nesting,
including uncut old growth and residual 

                                      P-25
<PAGE>
old growth, which are authorized for harvest, but have not been surveyed to
protocol. Stands that have been determined to be occupied, or determined by
protocol surveys not to be occupied, are not subject to this process.

The rating evaluation process for the residual and unentered old-growth stands
described above shall include factors such as proximity to occupied stands,
canopy closure, stems per acre, volume per acre, and stand size. Field
measurements and onsite surveys are not required in this process. The rating
process will divide those stands into two groups that are equal or nearly equal
in acreage: a "higher quality" habitat group and a "lower quality" habitat
group. The group with lower habitat quality rating may be harvested without
other restrictions relating to murrelets, except for inclusion in the take
minimization measures described in Sections 6.1.2.3.1 and 6.1.2.3.2 above. Along
with the occupied stands, the group with the higher habitat rating will be
subject to the take minimization processes described in Sections 6.1.2.3.1 and
6.1.2.3.2 above and Section 6.1.2.3.4 below, and in the phasing process
described in Section 6.1.2.3.5 below.

6.1.2.3.4   SEASONAL RESTRICTIONS

To minimize take of nesting murrelets, eggs, and young in the old-growth redwood
timber stands rated as higher habitat quality in Section 6.1.2.3.3 above, and in
the stands of old-growth redwood timber known and documented to be occupied by
murrelets at the time of ITP issuance, and which are authorized for harvest, the
following restrictions apply:

      o     Operations associated with falling (road construction, marking,
            layout construction, and falling) will occur outside the breeding
            season.

      o     Operations associated with log removal (e.g., yarding, loading, and
            hauling) may take place at any time, except as follows:

            -     Within 0.25 mile of MMCAs or other occupied habitat (and thus
                  subject to review under the process provided in Section
                  6.1.2.3.2 above

            -     As restricted by other HCP measures

            -     Where restricted by other laws or regulations

            -     Unsurveyed old-growth redwood stands in the lower quality
                  habitat group are not subject to the seasonal restrictions in
                  this section, except as provided in Sections 6.1.2.3.1 and
                  6.1.2.3.2

6.1.2.3.5   PRIORITIZATION AND PHASING OF HARVEST

For old-growth and residual redwood authorized for harvest, including the higher
quality habitat group rated in the process described in 6.1.2.3.3 above, conduct
a prioritization process for harvest. The prioritization process and harvest
phasing will not apply to the lower quality habitat group of unsurveyed habitat
provided in accordance with 6.1.2.3.3 above. Overlay other constraints (e.g.,
inner gorge, mass wasting, etc.) to identify acreage tentatively available for
harvest in the short term. To this available acreage, apply prioritization of
murrelet habitat, using factors such as prior survey results, proximity to MMCAs
and other occupied habitat, canopy closure, stems per acre, volume per acre, and
stand size.

The USFWS, CDFG, and PALCO will work cooperatively to schedule harvest of
old-growth redwood and residual old growth redwood outside the MMCAs in a manner
which minimizes impacts to marbled murrelets while recognizing PALCO's
operational needs. PALCO shall work cooperatively with the wildlife agencies to
schedule and conduct old-growth redwood timber harvest so as to prioritize entry
of the lower quality habitat group over timber stands of 

                                      P-26
<PAGE>
the higher quality habitat group, to the extent practicable given other required
constraints of the HCP and ITPs, while giving consideration to PALCO's
operational needs. Constraints which overlay prioritization and must be
considered include, but are not limited to, timber volumes and acreages
unavailable for harvest due to mass wasting or other geologic concern, hillslope
steepness or stability limitations, disturbance index, riparian management,
channel migration zone, and related restrictions.

6.1.3 MONITORING

The Company will implement the implementation and effectiveness
monitoring program discussed in Section 6 on the covered lands.  The
goals will be as follows:

      1.    Determine whether the HCP conservation strategies are implemented as
            written.

      2.    Determine whether the conservation strategies are having the
            predicted impact and effect on marbled murrelets.

These two monitoring goals can be regarded as implementation (or compliance)
monitoring and effectiveness monitoring, respectively. These goals follow from
the recommendations of the USFWS (Recovery Plan) and mirror similar efforts
elsewhere in the region (e.g., Madsen et al. 1997, for federal lands).

Implementation and monitoring will be carried out by the wildlife agencies, in
part through the HCP monitor, as described in Section 6.13. The wildlife
agencies and the monitor will have full access to PALCO's land, at all times, to
inspect any covered activity, and who shall be present onsite during every
timber harvest conducted by or on behalf of PALCO. Implementation monitoring
will also document the types, amounts, and locations of forest management
activities carried out within the HCP planning area. These monitoring activities
may take the form of periodic reports on landscape-level conditions assessed by
using inventory and remote sensing information. For purposes of this routine
compliance monitoring in which landscape changes over time are recorded. PALCO
shall provide a report to USFWS and CDFG every five years, documenting (through
aerial photography geographical information system [GIS] mapping, GPS reference
points [where available], and other methods available and appropriate) status,
changes, and trends in the MMCA areas. Items to be addressed in the report will
include, but will not be limited to, the following:

      o     Depiction of the MMCA boundaries and indications of the location and
            scope of nearby harvest operations

      o     General description of any silvicultural activities undertaken in
            accordance with Section 3.1.1 of the IA with the advice and consent
            of USFWS and CDFG within the MMCAs and a record of the consultation,
            correspondence, planning, or other documentation associated with
            such activity

      o     Depiction, description, or other documentation, to the extent
            available, of any other consultation or correspondence between PALCO
            and USFWS/CDFG regarding any of the following:

            -     Use, abandonment, or reclamation of permitted Rock Quarry No.
                  2/Road 24 located within the Allen Creek MMCA

            -     Use or tree removal to facilitate borrow pit material sources
                  within the MMCAs, as provided in this Plan

                                      P-27
<PAGE>
            -     Road use, maintenance, stormproofing, drainage repair,
                  maintenance, or related tree removal for same as provided in
                  this Plan

            -  Tree removal due to safety hazards 

Effectiveness monitoring will seek to document changes in the marbled murrelet
populations on PALCO lands and, to a lesser degree, on neighboring lands and
waters and changes in the habitat of these populations on PALCO lands, as more
particularly described below.

Effectiveness monitoring will be carried out by PALCO personnel, and/or by
outside contractors, and by the wildlife agencies, in part through the HCP
monitor. The program will be overseen by PALCO's existing Marbled Murrelet
Scientific Review Panel (MMSRP). Members of the MMSRP will meet annually for the
first five years of the plan to review monitoring program design and results and
to make recommendations for future studies. All data and results will also be
reported to USFWS and CDFG. Summaries of data and analyses will be presented
quarterly. An annual report of all data and analyses will be presented in
February/March of each year.

Prior to the design and implementation of any monitoring plan, PALCO will seek
advice from statistical consultants on the most appropriate monitoring design.
This advice will include explicit treatment of statistical power and the
necessary effort required to determine whether effects have occurred. These
preliminary studies will then be used to guide the monitoring program in
consultation with the Scientific Review Panel, USFWS, and CDFG.

6.1.3.1 CONSERVATION OBJECTIVES GUIDING MONITORING EFFORTS 

Specific objectives of the conservation program that will guide the
effectiveness monitoring process include the following:

      o     Maintain the value of currently suitable marbled murrelet nesting
            habitat in the MMCAs.

      o     Recruit suitable marbled murrelet nesting habitat in old-growth
            residual stands in the MMCAs.

      o     Provide buffering for, and contiguity of, suitable and recruitment
            nesting habitat in young-growth stands within the MMCAs.

      o     Minimize new development or activity which could disturb murrelet
            nesting in MMCAs.

6.1.3.2 RESEARCH AND MANAGEMENT QUESTIONS TO BE ADDRESSED BY MONITORING
        EFFORTS

Monitoring associated with the conservation objectives in this Plan is intended
to respond to the following research and management questions:

      o     Are marbled murrelets continuing to use MMCA stands?

      o     What are the trends in local marbled murrelet populations?

      o     What are the condition and the distribution of habitat in the MMCAs
            and reserves?

6.1.3.3 USE OF MMCA STANDS

Marbled murrelet surveys have previously been carried out in the MMCAs, in the
Headwaters Reserve area, and in the Humboldt Redwoods State Park. PALCO will
continue to monitor 

                                      P-28
<PAGE>
murrelets in the MMCAs to determine the continued occupancy of these stands and
to gauge the levels of use in the stands. This will allow an assessment of the
impact, if any, of management and conservation measures described in this Plan
on the patterns of occupancy. At the same time, PALCO will cooperate with
federal and state land management agencies to monitor MMCA use in the Headwaters
Reserve and in the State Park. Areas within these stands will essentially serve
as controls for any changes that occur in the MMCAs.

Surveys will be carried out by staff or contractors, according to the basic
methods set out in the 1998 Pacific Seabird Group protocol. Results will be used
to determine the number and type of murrelet detections. The overall goal of the
monitoring program is to determine whether the MMCAs continue to be occupied.
Essentially, the issue is whether the harvest of residual old growth and second
growth outside of the MMCAs is having any detrimental effect on habitat quality
within the MMCAs and, if so, to determine the relative impact of the effect on
the species.

Five MMCAs will be monitored, with two survey areas in Allen Creek, and one each
in Bell Lawrence, Shaw Gift, Cooper Mill, and Grizzley Creek. In addition,
subject to permission and access, several control sites will be set up in the
Headwaters Reserve (three areas) and in Humboldt Redwoods State Park (two
areas). This constitutes a minimum of 11 survey areas, each surveyed multiple
times annually. The surveys will be set up to ensure that there is adequate
statistical power to compare MMCA and reserve stands. The surveys may depart
from Pacific Seabird Group (PSG) protocol as needed to achieve maximum
statistical power per effort.

A subsidiary goal of the survey program will be to refine existing knowledge of
the relative density of murrelets in different forest stands. Such refinement
may allow the use of improved metrics of marbled murrelet habitat use.
Additional research or survey methods (radar, telemetry, etc.) may be used if
appropriate. At this point, inland surveys are not, by themselves, thought to
monitor marbled murrelet numbers effectively enough to allow estimates of
population trends (Madsen et al. 1997).

6.1.3.4 MARBLED MURRELET POPULATION TRENDS

Estimates of marbled murrelet population sizes and trends are most effectively
monitored at sea. The Northwest Forest Plan (FEMAT) effectiveness monitoring
team has recently discussed the best available methods for at-sea monitoring
(Madsen et al. 1997). The overall goal of that plan is to develop effectiveness
monitoring for the Pacific Northwest. If murrelet populations are shown to
continue to decline in the region, it is anticipated that the FEMAT
implementation will be reevaluated. PALCO has long been a contributor to a
cooperative effort by government and industry to facilitate at-sea survey
efforts in this area. That contribution to the now decade-long monitoring
program of the US Forest Service (USFS) will continue under this HCP and will
supplement the proposed federal effort.

It is anticipated that off-shore monitoring will be carried out by the USFS,
and/or outside contractors. PALCO will contribute $30,000 annually to the
existing cooperative research and monitoring effort for at least the first five
years through the Marbled Murrelet Study Trust, or USFS, PSW Station. The MMSRP
has indicated that this timeframe is necessary to detect any change in
population trends. The same timeframe is also indicated by power analyses of
population surveys elsewhere in California (Becker et al. 1997).

                                      P-29
<PAGE>
If, in the short term, population decline stabilizes, reverses, or continues at
the present or lowered rates in the offshore population, this will indicate that
the HCP has not adversely affected the population. If however the rate of
decline increases, and such a decline is not matched elsewhere in northern
California, the MMSRP will be consulted.

If offshore monitoring shows a substantial decrease in productivity from
existing levels, this may suggest that the population is declining more rapidly
than predicted under this HCP. The MMSRP will help interpret the available
information. However, no land management adjustments are required or anticipated
under this Plan pursuant to results or analyses of offshore census data.

The timing and placement of offshore surveys will inevitably be subject to
varied effort, due to weather, ocean conditions, etc. To the extent practicable,
PALCO will support surveys as guided by statistical power analysis and the
advice of the MMSRP. PALCO will, to the extent practicable, ensure a minimum of
three surveys annually on the waters offshore from the PALCO ownership.

6.1.3.5 CONDITION AND DISTRIBUTION OF HABITAT IN MMCAS AND RESERVES 

Multiple plots will be set up within MMCAs and MMCA buffers. These will be
sampled every five years for the following attributes:

      o     Platform density and type

      o     Residuals/acre

      o     Status of understory

      o     Height

      o     dbh

      o     Species

The size, number, and distribution of vegetation plots will be determined after
an initial sampling period. These data will be used to perform statistical power
analysis to determine the design of subsequent sampling efforts.

6.1.3.6 REGIONAL MARBLED MURRELET CONSERVATION RESEARCH 

PALCO will establish a fund (separate from the process in 6.1.3.4 above) to
conduct research regarding the conservation needs for the marbled murrelet.
Funding will be applied according to recommendations of the MMSRP and the
agencies, with the addition of one member of the Marbled Murrelet Recovery Team
(MMRT) (USFWS, 1997). Funding may be applied to projects within marbled murrelet
conservation zones 4 and 5. Funds will be provided at $200,000 per year for the
first five years and $100,000 per year for the next five years.

6.1.3.7 EFFECTIVENESS MONITORING ANNUAL REPORT AND CONSULTATION 

PALCO will provide USFWS and CDFG with an annual report (annual effectiveness
monitoring report or reports) detailing the following:

      o     The monitoring survey locations, results, data, and analyses
            undertaken during the past year pursuant to this Plan

      o     Depictions, descriptions or discussions of any purpose, planning, or
            design documentation related to effectiveness monitoring anticipated
            for the coming year

                                      P-30
<PAGE>
No sooner than 30 days after submitting the annual effectiveness monitoring
report, PALCO shall conduct a consultation meeting with USFWS and CDFG to
discuss the report and the means, methods, techniques, or adjustments in the
survey effort, data analyses, or result interpretations. This consultation shall
be advisory only, with the goal of refining survey or analytical efforts to
achieve the objectives and to answer the research and management questions
described above.

Following the consultation meeting with USFWS and CDFG, for at least the first
five years of the effective term of this Plan, PALCO shall convene a meeting of
the MMSRP to obtain the panel's input and advice regarding effectiveness
monitoring techniques, data management, analysis and interpretation, protocols,
or other related material and information. PALCO shall give USFWS and CDFG at
least 30 days' advance notice of the date, time, and place it will be convening
the panel, provide USFWS and CDFG access and opportunity to participate, and
prepare a summary and minutes of the proceedings.

6.1.3.8 IMPLEMENTATION AND COMPLIANCE

A PALCO THP Checklist will be used to confirm that all relevant elements of the
OCP will be implemented and made enforceable under the THPs. This checklist
shall be attached to each THP and will be reviewed during implementation
monitoring. In addition, the HCP monitor (see Section 6.13) will be onsite on
every harvest plan.

6.2  NORTHERN SPOTTED OWL CONSERVATION PLAN

This conservation strategy is a habitat-based approach. It includes the harvest,
retention, and recruitment of requisite habitat types and elements within
watershed assessment areas and individual activity sites. This approach will be
complemented by procedures applied during covered activities to (1) minimize
disturbance to northern spotted owl (NSO) activity sites, (2) monitor to
determine whether these efforts maintain a high-density and productive
population of NSOs on the ownership, and (3) apply adaptive management
techniques when PALCO, the USFWS, CDFG, and the scientific community learn more
about the biology of the NSO and/or assess how well management objectives are
met. The NSO strategy will rely upon other conservation elements of the HCP for
the retention and recruitment of potential foraging, roosting, and nesting
habitat in watersheds across the ownership and through the HCP period.
Specifically, the silvicultural requirements associated with RMZs, the mass
wasting avoidance strategy, the cumulative effects/disturbance index
restrictions, the MMCAs, and the retention standard of 10 percent late seral
habitat for each watershed assessment area (WAA) are likely to provide habitat
which NSOs may find suitable. At individual activity sites, the strategy
provides specific habitat retention requirements to conserve habitat for
foraging, roosting, and nesting.

The following definitions are used herein:

      o     ACTIVITY SITE--An activity site (or activity center) is the area
            including the primary roost tree of a non-nesting pair or single
            NSO, or the nest tree of a nesting pair. The most current NSO
            location shall be used to assess status. If the location is not
            defined by a nest tree, the primary roost tree shall be selected,
            based upon the area where the NSOs are most consistently located.
            Indicators such as regurgitated pellets, whitewash, etc., shall be
            used in determining the primary roost tree. The use status of the
            activity site must be confirmed by a daytime followup visit.

                                      P-31
<PAGE>
      o     PAIR--Status will be determined if on two visits spaced at least one
            week apart before May 1, or one visit after May 1, a male and female
            are seen/heard within 0.25 mile of each other or (a) a male is
            observed taking a mouse to a female, (b) a female is observed on a
            nest, or (c) young are detected with an adult.

      o     NESTING PAIR--Status will be determined if on two visits spaced at
            least one week apart before May 1, or one visit after May 1, a male
            and female are seen/heard within 0.25 mile of each other on the same
            visit and any of the following occurs: (a) a female is observed on a
            nest, (b) either a male or female is observed delivering prey to a
            nest, (c) a female is observed with a brood patch (mid-April to
            mid-June), or (d) young are detected with an adult.

      o     REPRODUCTIVE RATE (I.E., NESTING SUCCESS)--Reproductive rate is
            calculated annually by dividing the total number of fledglings
            observed by the total number of NSO pairs monitored to determine
            reproductive output.

      o     SUITABLE NSO HABITAT--For purposes of characterizing foraging,
            roosting, and nesting. Table 6 must be used (also refer to adaptive
            management measure 2).

6.2.1 MANAGEMENT OBJECTIVES

The following are the management objectives for the NSO OCP. The methods for
determining the parameters are detailed in subsequent sections.

      1. Maintain a minimum of 108 activity sites each year over the life of the
         HCP.

      2. Maintain NSO pairs on an average of 80 percent (over a five-year
         period) of the activity sites on the ownership.

      3. Maintain an average reproductive rate of at least 0.61 fledged young
         per pair.

      4. During the first five years of the HCP, maintain and document the
         minimum number of activity sites shown in Table 7.

6.2.2 CONSERVATION MEASURES

      1. PALCO, USFWS, and CDFG shall establish an NSO Scientific Review Panel
         (NSOSRP), in the same manner as identified for the Grizzley Creek Panel
         in 3.1.2 of the IA. This panel shall review and make recommendations
         for monitoring techniques, offer expert review of monitoring results,
         and make recommendations to PALCO on habitat retention standards for
         maintenance and recruitment of NSO activity sites. This same panel
         shall provide expert review and recommendations for implementation of
         the marbled murrelet conservation measures. This panel shall be
         convened, at a minimum, in years 1, 6, and 11 following issuance of the
         ITP.

      2. PALCO shall conduct complete annual censuses to monitor all activity
         sites on the ownership and to determine numbers of pairs, nesting
         pairs, and reproductive rates. PALCO may use a sampling methodology,
         rather than a complete census, provided that the sampling proposal has
         been reviewed by the NSOSRP and approved by USFWS and CDFG. Monitoring
         data shall be provided annually to the NSOSRP, the USFWS, and CDFG.

      3. Surveys

                                      P-32
<PAGE>
      -     For active operations which are initiated prior to the onset of the
            breeding season (March 1), the THP area and a 1,000-foot buffer will
            be surveyed, with one visit between March 1 and March 15, or later
            if necessary. Two additional surveys, at least one week apart will
            be performed between March 15 and August 31.

      -     For new operations initiated between March 1 and August 31, the THP
            area and a 1,000-foot buffer shall be surveyed. Three survey visits,
            each separated by at least one week, shall occur prior to the start
            of operations, but after March 1.

TABLE 6.  Wildlife Habitat Relationship (WHR) Habitat Type and Use by Northern 
          Spotted Owls
================================================================================
WHR        3P    3M    3D    4S    4P    4M    4D    5S    5P    5M   5D    6   
MHW              LF    LF    LF    MF    LR    MR    HF    LR    HN   HN    HN  
MHC              LF    LF    LF    MF    LR    LR    HF    LR    MN   HN    HN  
DFR        LF    MF    HF    LF    MF    MR    MN    MF    LR    HN   HN    HN  
RWD        LF    MF    MF    LF    LF    LR    MN    HF    LN    MN   HN    HN  
                                                                                
================================================================================
Use:  L = low; M = medium; H = high; F = foraging; R = roosting; N =           
nesting; MHW = montane hardwood; MHC = montane hardwood-conifer; DFR =
Douglas-fir; RWD = Redwood

Size Class--3 = poletree 6 to 11 inches dbh; 4 = small tree 11 to 24 inches 
dbh; 5 = medium/large tree more than 24 inches dbh; 6 = multi-layered habitat
Canopy Closure--D = dense cover 60 to 100%, M = moderate cover 40 to 59%, 
P = open cover 25 to 39%
================================================================================

TABLE 7.  Management Thresholds for Northern Spotted Owl Activity Sites
================================================================================
    YEARS AFTER PERMIT ISSUANCE        MINIMUM NUMBER OF ACTIVITY SITES
- --------------------------------------------------------------------------------
                 1                                   145
                 2                                   135
                 3                                   125
                 4                                   115
                 5+                                  108
================================================================================

      -     When NSOs are contacted on the surveys, a daytime followup will be
            conducted as soon as possible to determine nesting status (also see
            the definition of nesting pair). If NSOs are detected within areas
            where management activities will occur, operations shall cease until
            status is determined.

      -     Once nesting status has been determined, the following three
            conservation measures (4, 5, and 6) shall be implemented.

      4. Before June 1 each year, PALCO shall select and identify to USFWS and
         CDFG at least 80 activity sites which shall be maintained using the
         following habitat retention guidelines (referred to as Level One
         habitat retention). Activity sites selected for Level One habitat
         retention must have supported NSOs in the previous 

                                      P-33
<PAGE>
         year and must also be active for the year in which the site is
         selected. PALCO may select any 80 activity sites which meet Level One
         habitat retention standards. Selection of a site in one year does not
         imply that the site must be maintained in subsequent years.

            -     For activity sites where the NSO status has been determined to
                  be nesting, or until a wildlife biologist determines that
                  nesting has failed, or that young can avoid direct impacts of
                  timber harvest (e.g., young are capable of sustained flight or
                  can take live prey independently), no harvesting shall occur
                  during the breeding season (March 1 through August 31) within
                  a 1,000-foot radius of the nest tree.

            -     The characteristics of suitable nesting habitat, if present,
                  must be maintained within 500 feet of the activity center. No
                  timber operations, including salvage, shall be conducted in
                  this area during the breeding season unless approved by the
                  USFWS and CDFG. Timber operations may be conducted in this
                  area outside the breeding season if appropriate measures are
                  adopted to protect suitable nesting habitat.

            -     Within 500 to 1,000 feet of the activity center, sufficient
                  suitable characteristics, if present, must be retained to
                  support roosting and to provide protection from predation and
                  storms.

            -     Five-hundred acres of suitable NSO habitat must be provided,
                  if present, within 0.7 mile of the activity center. Less than
                  50 percent of the retained habitat shall be under operation in
                  any one year. If less than 500 acres of suitable NSO habitat
                  is present, the acreage shall not be reduced. The 500 acres
                  includes the habitat retained in the first two hyphenated
                  items above and should be as contiguous as possible.

            -     On thousand thirty-six total acres of suitable NSO habitat
                  must be provided, if present, within 1.3 miles of each
                  activity site. If less than 1,336 acres of suitable NSO
                  habitat is present, the acreage shall not be reduced.

            -     The shape of the areas established for habitat retention
                  objectives shall be adjusted to conform to natural landscape
                  attributes such as draws and stream courses, while retaining
                  the total area required.

      5. At activity sites which have not been designated for Level One
         protection, PALCO shall apply Level Two protection measures as follows:

            -     For activity sites where the NSO status has been determined to
                  be nesting; or until a wildlife biologist determines that
                  nesting has failed, or that young are capable of avoiding
                  direct impacts of timber harvest (e.g., young are capable of
                  sustained flight or can take prey independently), no
                  harvesting shall occur during the breeding season (March 1
                  through August 31) within a 1,000-foot radius of the nest
                  tree.

            -     Following the breeding season, 18 acres around the activity
                  site shall be maintained as suitable nesting habitat, if
                  present. The protected 18 acres shall conform to natural
                  landscape features, as designated by PALCO's wildlife
                  biologist, and the buffer protecting the activity site must be
                  at least 400 feet wide.

            -     For activity sites which have been determined to be occupied
                  by a non-nesting pair or single NSO, 18 acres around the
                  activity site shall be

                                      P-34
<PAGE>
                  maintained as suitable nesting habitat, if present. The
                  protected 18 acres shall conform to natural landscape
                  features, as designated by PALCO's wildlife biologist, and the
                  buffer protecting the activity site must be at least 400 feet
                  wide. At PALCO's discretion harvesting may occur during the
                  breeding season, in the area adjoining the 18-acre habitat
                  retention area.

      6. Activity sites which are not needed to meet management objectives 1 or
         4 shall receive a 1,000-foot buffer during the breeding season. Timber
         associated with these activity sites may be harvested before March 1 or
         after August 31. All nest trees shall be marked by PALCO's wildlife
         biologist and shall be retained if the activity site is harvested.

6.2.3 ADAPTIVE MANAGEMENT

      1. PALCO is encouraged to conduct research to identify alternative
         activity site retention models for long-term management through the
         permit period. After five years, or at any later date during the permit
         period, PALCO may present alternative activity site retention models
         for review by the NSOSRP to substitute for conservation measures 4 and
         5. Alternative activity site retention models shall not be implemented
         until they have been reviewed and approved by the USFWS and CDFG. PALCO
         may use these models to manage for recruitment of suitable habitat and
         potential establishment of new activity sites.

      2. PALCO, USFWS, or CDFG may at any time propose modifications to the
         characterizations of NSO suitable habitat provided in the definition of
         suitable NSO habitat on page P-21 (Table 6). Proposals shall be
         validated against any relevant data including that collected in the
         performance of conservation measure 2. The NSOSRP shall review
         applicable information and provide a recommendation to PALCO, USFWS,
         and CDFG who shall mutually agree upon any modifications.

      3. Management objectives may be modified if new information becomes
         available following review of the NSOSRP recommendations and approval
         by USFWS and CDFG.

      4. The seasonal bounds and duration of the prohibition on harvesting
         adjacent to activity sites may be modified based upon specific
         ownership information provided at PALCO's discretion upon review by the
         NSOSRP and approval by USFWS and CDFG.

      5. The actual or estimated number of activity sites shall remain at or
         above management objectives 1 and 4 (Table 7) for each year of the HCP.
         If the applicable management objective is not achieved for any year of
         Plan operations, or if, for any reason PALCO is unable to accomplish
         conservation measure 4, PALCO shall convene the NSOSRP for a joint
         meeting with USFWS and CDFG to review potential reasons why the
         objectives are not being met and implement no-take management
         procedures. No-take management shall be implemented until the specific
         management objective or conservation measure is achieved.

      6. Proportions of activity sites occupied by pairs and reproductive rates
         shall be averaged over running five-year periods. If the five-year
         average for either parameter does not meet the management objective,
         PALCO shall convene the NSOSRP for a joint meeting with USFWS and CDFG
         to review potential reasons 

                                      P-35
<PAGE>
         why the objectives are not being met and to determine potential
         corrective measures to implement. Following this consultation, PALCO,
         USFWS, and CDFG shall jointly develop modifications for the
         conservation measures in Section 6.2.2. Any modifications shall be
         consistent with issuance criteria for (10(a)(1)(B) of the FESA and the
         CESA.

      7. Management objective 1 and conservation measure 4 may be modified
         commensurate with changes in ownership size following review by the
         NSOSRP and approval by USFWS and CDFG. Modifications based upon
         ownership size and the scope of incidental take coverage extended by
         USFWS and CDFG may be proposed either by PALCO or the wildlife
         agencies.

6.3  AQUATICS CONSERVATION PLAN

6.3.1 MANAGEMENT OBJECTIVE

The goal of the aquatics conservation plan is to maintain or achieve, over time,
a properly functioning aquatic habitat condition. This condition, as defined by
NMFS, is essential for the long-term survival of anadromous salmonids and is
identified in a matrix with habitat variables necessary to achieve this goal.
Not all variables will be attainable over the life of the Plan, regardless of
PALCO's effort. Specifically, this includes the recruitment of large wood onto
the forest floor and into the watercourses. For this reason, and because habitat
conditions are not static, the specific habitat variables are not enforceable
standards under the Plan. The attainment of the conservation goal is the
cornerstone of the entire Aquatics Conservation Plan.

The key variables are water temperature, canopy cover, sediment, instream large
wood, large wood recruitment, pool frequency, and pool quality. Refer to the
July 1998 Draft HCP, Volume IV, Part D, Section 6, for the quantitative and
qualitative targets for each variable and to Table 8 for a summary.


TABLE 8.  Projected Forest Seral Types in Class I WLPZs by Decade for the
Plan Period (acres)
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                         DECADE
                  ------------------------------------------------------------------------------------------------------------------
   SERAL TYPE         0        1        2        3        4        5       6        7        8        9       10       11       12
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>      <C>      <C>      <C>      <C>     <C>      <C>      <C>      <C>      <C>     <C>      <C>      <C>  
Non-timber          1,018    1,018    1,018    1,018    1,018   1,018    1,018    1,018    1,018    1,018   1,018    1,018    1,018
Prairie                96       96       96       96       96      96       96       96       96       96      96       96       96
Forest Opening        294        1        1        1        1       1        1       32        5       13       1        1        1
Hardwood              230      147       31       17       57      57       60       58       60      172     187      202      200
Young Forest        1,375    1,858    1,225      399      124      60      103       70      259      272      80       19        9
Mid-successional    4,433    4,503    4,983    5,750    5,451   5,240    4,390    3,359    2,417    2,384   2,100    2,167    2,434
Late Seral          3,133    3,064    3,435    3,520    4,069   4,355    5,158    6,194    6,972    6,871   7,344    7,324    7,069
Old Growth            505      398      296      285      268     258      258      258      258      258     258      258      258
Total              11,085   11,085   11,085   11,085   11,085  11,085   11,085   11,085   11,085   11,085  11,085   11,085   11,085
====================================================================================================================================
</TABLE>

                                      P-36
<PAGE>
6.3.2 WATERSHED ANALYSIS

6.3.2.1 PROCESS

      1. Watershed analysis is required for all covered lands in the HCP.

      2. Within 60 days of the effective date, PALCO, in consultation with the
         wildlife agencies, shall establish a schedule that results in
         completion of the initial watershed analysis processes for all covered
         lands within five years of the issuance of the ITP.

      3. A modified version of the WASHINGTON FOREST PRACTICES BOARD MANUAL:
         STANDARD METHODOLOGY FOR CONDUCTING WATERSHED ANALYSIS - VERSION 4.0,
         November 1997 (WDNR methodology) process or a modified version of the
         most current WDNR methodology shall be used. The process shall include
         an assessment, synthesis (with a cumulative effects assessment),
         prescription development, monitoring, and revisitation.

      4. Variations on the methodology and modules will be approved by NMFS and
         USFWS, in consultation with state agencies. PALCO may also recommend
         variations.

      5. The assessment modules from the WDNR methodology that will be used, in
         a modified format, include mass wasting, surface erosion, riparian
         function, fish habitat, and stream channel assessment. The Pacific
         Watershed Associates (PWA) sediment source assessment methodology (July
         1998 Draft HCP, Volume II, Part O, with Attachments), with additions
         for non-road-related surface erosion, may be used in place of the
         surface erosion module. Water quality critical and key questions may
         also be incorporated into the assessment.

      6. Key and critical (as used in the WDNR methodology) questions for use in
         the modules will be customized for HCP covered species and PALCO's
         ownership.

      7. A distinct cumulative effects assessment is a required variation of the
         watershed analysis process. The new process used during watershed
         analysis shall include, but is not limited to, the information which
         has been developed as part of the disturbance index assessments done
         prior to completion of the watershed analysis.

      8. An amphibian and reptile assessment module shall be developed which
         includes key and critical questions regarding life history
         requirements, including those upslope of the RMZ boundaries. This
         module will be used as part of every watershed analysis. Results from
         this module shall be integrated into synthesis and prescription
         development to minimize and mitigate management effects on all phases
         of life history.

      9. The area analyzed shall be watershed(s) of approximately 10,000 to
         50,000 acres, as delineated by the wildlife agencies and PALCO, and
         approved by the wildlife agencies. These analysis areas will be similar
         to the size of several planning watersheds or single hydrologic unit.

     10. The entire watersheds/analysis areas where PALCO owns all or portions
         of the land will be assessed. A Level 2 assessment (as described by the
         WDNR methodology) is required for all lands PALCO owns in specified
         watersheds/analysis areas at the 

                                      P-37
<PAGE>
         time of the analysis. A Level 1 assessment is required for lands not
         owned by PALCO at the time of the analysis.

     11. The analysis will be performed by an interdisciplinary team of
         qualified scientists and technical staff.

     12. At least one representative from PALCO and each of the wildlife
         agencies will serve on the analysis teams. If available, a
         representative from the U.S. Environmental Protection Agency (EPA) and
         the California Department of Conservation will also serve on the
         analysis teams. The North Coast Regional Water Quality Control Board
         and CDF may also participate on the teams.

     13. The wildlife agencies shall review each watershed analysis upon its
         completion.

     14. Timelines for completion of the individual components according to the
         WDNR methodology are not required. However, timelines for completion of
         these various components of the analysis will be developed based on
         mutual agreement between PALCO and the wildlife agencies on an
         individual watershed analysis basis.

     15. The watershed analysis process shall be open for public comment. PALCO
         will present the public with an account of what the company will be
         doing with respect to each watershed analysis. The goal of this
         interaction is to obtain public input on problems and priorities.
         Members of the public who have been technically trained may also
         participate in the technical analysis. On completion of each watershed
         analysis, PALCO will also present the results of the watershed analysis
         and justifications of methodologies and prescriptions.

6.3.2.2 POST-WATERSHED ANALYSIS PRESCRIPTIONS

      1. Site-specific prescriptions resulting from a watershed analysis must
         always be designed to achieve, over time, or maintain a properly
         functioning aquatic habitat condition (i.e., essential habitat
         elements), as defined by NMFS consistent with the limitations described
         in Section 6.3.1.

      2. Watershed analysis may modify the following elements of the Aquatics
         Conservation Plan: hillslope management prescriptions; channel
         migration zone prescriptions; Class I, Class II, and Class III RMZ
         prescriptions; the disturbance index; and monitoring.

      3. The wildlife agencies shall establish the site-specific prescriptions
         for implementation upon the completion of each watershed analysis.

      4. PALCO shall implement the site-specific prescriptions established by
         the wildlife agencies.

      5. If the wildlife agencies establish site-specific prescriptions that
         differ from prescriptions proposed in the watershed analysis, the
         agency shall state its reasons for doing so in writing.

      6. The maximum and minimum limits for post-analysis prescriptions, as
         described below, set forth the range in which prescriptions may be
         modified for the Class I and II RMZs.

                                      P-38
<PAGE>
      7. The post-analysis, minimum RMZ limits include the following:

            -  RMZ prescriptions for both Class I and II waters shall be no less
               than 30-foot, no-harvest zones (slope measurements) on each side
               of the waters.

            -  The Class II RMZ minimum 30-foot, no-harvest zone (slope
               measurement) may be adjusted to a minimum 10 foot, no-harvest
               zone if NMFS or USFWS determines that this adjustment will
               benefit aquatic habitat or species.

            -  For Class I RMZs, if the initial watershed analysis or subsequent
               revisitations allows for harvest entry into the 30- to 100-foot
               zone, then the 18 largest conifer trees per acre shall be
               retained on each side of the waters per each harvest entry (i.e.,
               the largest 18 trees preharvest shall be retained at the end of
               each harvest). The largest trees per acre in the minimum 30-foot,
               no-harvest zone can be counted towards the total 18 trees per
               acre. If larger trees exist in the 100- to 170-foot zone than in
               the 0- to 100-foot zone, then trees in the 100- to 170-foot zone
               shall make up all or a portion of the 18 large trees per acre on
               each side of the waters for that specific entry.

            -  For the Class I and II RMZs, exclusive of the 18 largest trees
               per acre on each side of the waters, any additional trees left
               for retention shall include those with the highest probability of
               recruitment to waters.

            -  FPRs in effect at the time of post-watershed analysis
               prescription development apply to all other areas. At no time
               shall the prescriptions be less than those required under the
               FPRs.

      8. The post-analysis maximum RMZ limits include the following: 

            -  RMZ prescriptions for Class I and II waters shall be
               no-harvest zones that do not exceed 170 feet (horizontal
               measurement) on each side of the waters.

            -  The RMZ minimum and maximum limits, as described above, will be
               taken into consideration during synthesis and prescription
               development.

      9. The habitat requirements and HCP minimization and mitigation measures
         for the red tree vole, NSO, Pacific fisher, and other affected
         terrestrial covered species shall be taken into consideration during
         synthesis and prescription development. Proposed post-watershed
         analysis prescriptions with the potential to negatively impact habitat
         or minimization and mitigation measures for these species shall be
         reviewed to ensure that such prescriptions are consistent with the
         management objective(s) and conservation measures identified in the
         specific conservation plan for each such species.

     10. Prescriptions developed as a result of watershed analysis cannot be
         extrapolated to other watersheds.

6.3.2.3 PEER REVIEW, MONITORING, AND REVISITATION

      1. NMFS and USFWS, in consultation with CDF, the North Coast
         Regional Water Quality Control Board (NCRWQCB) and CDFG, shall
         establish a peer review process to evaluate, on a spot-check basis, the
         appropriateness of completed analysis and prescriptions that are
         developed through the watershed analysis process prior to the
         completion of the first watershed analysis. See Section 3.3.3.1(j) of
         the IA.

      2. A peer review in accordance with the process established in Section
         3.1.3.1(a) through (f) and (k) of the IA may be requested if any PALCO
         or wildlife agency member of the watershed analysis team disagrees with
         one or more of the prescriptions recommended by the analysis team.

                                      P-39
<PAGE>
      3. Monitoring objectives and hypotheses will be derived from the watershed
         analysis to assess the effectiveness of prescriptions and trends in
         achieving a properly functioning aquatic habitat condition. Refer to
         aquatics effectiveness and trend monitoring Sections 6.3.5.2 and
         6.3.5.3.

      4. PALCO and the wildlife agencies will review completed watershed
         analyses at five-year intervals to determine whether prescriptions are
         adequate. This review includes, but is not limited to, determinations
         as to whether new science has developed that might influence
         prescriptions, the response of the watershed to prescriptions already
         implemented (monitoring), and whether watershed conditions have
         changed. The results may include revision of the prescriptions as part
         of adaptive management or conducting additional analyses which may also
         trigger prescription modifications.

      5. Any proposed prescription modification(s) resulting from a revisitation
         shall be subject to the same process as the initial analysis. This
         process includes NMFS and USFWS establishment of prescriptions to be
         implemented, maximum and minimum limits, peer review, etc.

      6. Additional terms regarding watershed analysis are contained in the IA,
         Section 3.1.3.1.

6.3.3 CONTROL OF SEDIMENT FROM ROADS AND OTHER SOURCES

6.3.3.1 SEDIMENT ASSESSMENT

      1. PALCO will assess the existing road network and associated sediment
         sources on its lands either within five years as part of watershed
         analysis or within five years of the planned stormproofing. Inventories
         will be updated within five years of the actual stormproofing. The road
         assessments will be conducted according to Pacific Watershed Associates
         protocols (July 1998 Draft HCP, Volume II, Part O, with Attachments).
         The assessments must be completed in the following order:

            -  Elk River, Freshwater Creek, Lawrence Creek, Yager Creek
               (including Lower, North Fork, Middle, and South Fork), Van Duzen
               River, Middle Fork Eel River, Larabee/Sequoia Creek, Mattole
               River, Salmon Creek, Bear River.

      2. Adjustments to the priority list above shall be made in consultation
         with the wildlife agencies.

      3. All high and medium priority sites will be stormproofed within five
         years of completion of the assessments, and all stormproofing will be
         completed within 20 years of the effective date.

6.3.3.2 ROAD/LANDING STORMPROOFING

Roads and landings will be stormproofed to the standards identified in Weaver
and Hagans (1994) within the first 20 years of the Plan, at a minimum rate of
750 miles per decade and 75 miles per year. Stormproofing conducted as part of
THPs will count towards the yearly and per-decade totals. Stormproofing
completed to the standards identified in Weaver and Hagans (1994) prior to
issuance of the ITP will also count towards the first decade totals. Roads and
landings that are closed or decommissioned according to the standards in Weaver
and Hagans (1994) are also considered stormproofed and can be counted towards
the yearly and per-decade 

                                      P-40
<PAGE>
totals. When used in this Plan, the term stormproofing describes a process which
involves the following elements:

      1. The assessments follow the Pacific Watershed Associates protocols (July
         1998 Draft HCP, Volume II, Part O, with Attachments). Generally, a
         trained observer walks a road segment looking for actual or potential
         occurrences of erosion, slippage, mass wasting, blocked or perched
         culverts, or other sediment sources. The assessment documents instances
         of Humboldt crossings, unstable fill slopes for roads and landings,
         water crossings that have a moderate to high potential for culvert
         blockage and/or diversion of stream flows onto the road bed, sufficient
         drainage, and diversions of road drainage directly into the waters.

      2. The likelihood that each identified feature will deliver sediment to
         waters is also evaluated as part of the road and landing assessment, as
         is total volume of sediment that could be prevented from delivery
         whether or not remedial action is taken.

      3. Based on the volume of sediment saved and likelihood of delivery, sites
         are assigned a high, medium, or low priority.

      4. All high- and medium-priority sites are scheduled for corrective
         action. Corrective action typically requires an excavator, bulldozer,
         and one or more dump trucks to dig up and replace water crossings,
         install drainage structures, remove unstable fill, alter the road bed
         to reduce the potential for diversion of flows onto the road surface,
         and install rolling dips and/or water bars to route water and sediment.

      5. All high- and medium-priority sites will be stormproofed within five
         years of completion of the assessments, with all stormproofing
         completed within 20 years of the issuance of the ITP.

      6. Stormproofing will be completed on 750 miles within the first decade
         and 750 miles in the second decade. At least 75 miles of existing roads
         and landings will be stormproofed per year. PALCO can request that NMFS
         grant an exemption in writing from the 75 miles per year requirement
         based on lack of work time due to atypical summer wet weather patterns
         or the repair of an unusually high number of water crossings. Such an
         exemption will be granted on showing of good cause.

      7. To the extent feasible given logistics and the cost of moving
         equipment, PALCO will stormproof the worst sites, i.e., those most
         likely to fail or deliver the greatest volume of sediment to waters, in
         the first 10-year period. In addition, the very highest priority sites,
         i.e., those at risk of imminent failure which would deliver significant
         amount of sediment to waters, will be stormproofed in the first three
         years.

      8. Stormproofing shall be conducted between May 2 and October 14, subject
         to the following standards (these standards are the same for road
         construction/ reconstruction/upgrade standards between June 2 and
         October 14):

            -  From May 2 to October 14, road and landing stormproofing shall
               not occur during periods of rainfall of 0.25 inch or greater
               during a 24-hour period or less. Operations shall cease and not
               resume until and unless soil moisture conditions, in soil moved
               for the purposes of construction and reconstruction, are no
               wetter than is found during normal watering (dust abatement)

                                      P-41
<PAGE>
               treatments or light rainfall, and the soil is not rutting or
               pumping fines. Operations shall not result in a visible increase
               in turbidity in any drainage facility, on any
               construction/reconstruction site, or on any road and landing
               surface, any of which drains directly to Class I, II, or III
               waters. Standing water on the road or landing which does not
               drain to Class I, II, or III waters is not applicable.

      9. Stormproofing shall cease during the period between October 15 and May
         1 (note the May 1 end-date differs from the road
         construction/reconstruction end-date of June 1), except for the
         following:

            -  After October 15, specific stormproofing treatments, listed
               below, can continue until the first storm of 0.25 inch or greater
               in a 24-hour period or less. The stormproofing treatments
               permitted during this period are as follows:

                  o Installing rolling dips and water bars 

                  o Armoring culvert inlets and outlets 

                  o Armoring unstable road fill 

                  o Rocking road and landing surfaces

            -  After the first storm as defined above, all stormproofing
               treatments shall comply with the road
               construction/reconstruction/upgrading wet-weather-period
               standards until May 1. After May 1, Section 6.3.3.2, number 8
               applies.

     10. Road and landing fill and actively eroding slopes that can be
         demonstrated as being at high risk of immediate failure and which may
         deliver sediment to waters can be treated between October 15 and May 1.

     11. Stormproofing is considered complete when the specified corrective
         actions are complete, and the roads database and GIS system are updated
         to show that the subject road and landing have been stormproofed. The
         roads database will display where the treatments occurred, their extent
         (e.g., the milepost), and the type of treatment.

     12. Refueling of equipment and vehicles will be done outside of the RMZs
         and stream crossings. Adding, draining, or depositing lubricants,
         coolants, or hydraulic fluids will be done outside of the RMZs and
         stream crossings.

6.3.3.3 ROAD CONSTRUCTION, RECONSTRUCTION, AND UPGRADES

      1. For purposes of this Plan, a road will be considered upgraded
         when it is well drained and shows no signs of imminent failure (e.g.,
         as evidenced by slumping scarps or cracks in the road fill) which would
         deliver sediment to waters. Actions necessary to upgrade a road include
         the installation of ditch relief culverts and/or rolling dips where
         significant downcutting of the ditch is noted and removal or
         stabilization of unstable fill material at sites showing signs of
         imminent failure which could impact waters. An upgraded road, as
         described above, meets the definition used in the Plan of "complying
         with the specifications described in the HANDBOOK FOR FOREST AND RANCH
         ROADS (Weaver and Hagans, 1994.)"

         Road upgrades differ from road stormproofing in that upgrades are not
         required on a specified schedule, are not necessarily identified
         through a sediment sources 

                                      P-42
<PAGE>
          assessment, are not tracked on a database, and may not be as extensive
          as stormproofing.

      2.  All THP-related roads and landings shall be upgraded, as
          defined above, or closed or decommissioned, as per Weaver and
          Hagans (1994).  THP-related roads and landings are defined as
          those within the THP boundary and appurtenant to the THP area
          within the planning watershed(s) where the THP occurs.  This
          road upgrading and closure shall result in sufficient sediment
          reduction in the planning watershed(s) to offset sediment
          production from the THP.  The sediment reduction requirement
          remains in effect until a completed watershed analysis
          indicates that sediment is no longer causing an adverse impact
          to the aquatic environment.

      3.  All new and reconstructed roads will be built to site-specific
          stormproof specifications, as described by Weaver and Hagans (1994).

      4.  For all new roads and reconstructed water crossings, structures
          over fish-bearing and restorable fish-bearing waters will be
          designed to provide for unimpeded fish passage.  This could
          involve use of bottomless or baffled culverts, bridges, or
          other such structures.  Where culverts are used, they will be
          installed at an appropriate gradient, be sized to permit
          passage of a 100-year recurrence interval flood without
          overtopping the culvert, and shall maintain a stream bed to
          ensure that the culverts are passable for fish and to prevent
          culvert "perching." Fish passage will be ensured by adhering to
          standards for culvert installation developed by NMFS, or by
          NMFS review and approval of alternate installation measures.

      5.  Roads shall be constructed or reconstructed as single-lane with
          periodic turnouts. Roads shall be no more than 12 to 14 feet wide.
          Periodic turnouts, combined with road width, may extend out to a total
          of 18 feet.

      6.  New and reconstructed roads and landings shall be located outside RMZs
          except for RMZ crossings, which shall be minimized.

      7.  Roads shall be constructed or reconstructed by outsloping and
          maintained with rolling dips or ditched roads with well-spaced ditch
          relief systems.

      8.  Road drainage structures and facilities shall be spaced at appropriate
          intervals such that surface flow originating from the road surface and
          ditch does not create a gully or sediment plume that connects with the
          channel network.

      9.  Roads which utilize an inside ditch shall have ditch relief culverts
          spaced at intervals no greater than those specified in Weaver and
          Hagans (1994).

     10.  New, reconstructed, and upgraded road-water crossings shall be
          constructed such that they do not have the potential to divert flows
          down the road or inside the ditch.

     11.  No roads or landings will be constructed or reconstructed across inner
          gorges, headwall swales, unstable areas, or areas having a high, very
          high, or extreme mass-wasting hazard rating, except as approved
          following the mass-wasting avoidance strategy. Refer to the
          mass-wasting avoidance strategy for road standards pre- and
          post-watershed analysis.

                                      P-43
<PAGE>
      12. Road or landing construction, reconstruction, and upgrades shall not
          occur during the wet weather period, defined for this purpose as
          October 15 to June 1, unless the following conditions are met:

            -  No road or landing construction, reconstruction, and upgrading
               within 170 feet of Class I or II waters, or within the EEZ (50 or
               100 feet, respectively) of Class III waters.

            -  The construction, reconstruction and upgrading shall not/will not
               cross Class I, II, or III waters.

            -  No portion of the constructed, reconstructed, and upgraded
               road/landing shall cross an inner gorge, headwall swale, unstable
               area, extreme, very high, or high mass-wasting hazard area.

            -  The soil moisture condition in the soils moved for purposes of
               construction, reconstruction, and upgrading shall be no wetter
               than is found during normal watering (dust abatement) treatments
               or light rainfall, and the soil is not rutting or pumping fines.

            -  During and after construction, reconstruction, and upgrading,
               there shall be no visible increase in turbidity in any drainage
               facility, construction/ reconstruction site, or road surface, any
               of which drains directly to Class I, II, or III waters (standing
               water on the road that does not drain to Class I, II, or III
               waters is not applicable).

            -  During construction, reconstruction, and upgrading, erosion
               control material of sufficient quantity shall be stockpiled
               onsite and utilized to prevent an increase in turbidity in any
               drainage facility, construction/reconstruction site, or road
               surface, any of which drains directly to Class I, II, or III
               waters.

     13. From June 2 to October 14 (the period outside of the wet weather
         period), road or landing construction, reconstruction, and upgrades
         shall not occur during periods of rainfall of 0.25 inch or greater
         during a 24-hour period or less. Operations shall cease and not resume
         until and unless soil moisture conditions, in soil moved for the
         purposes of construction and reconstruction, are no wetter than is
         found during normal watering (dust abatement) treatments or light
         rainfall, and the soil is not rutting or pumping fines. Operations
         shall not result in a visible increase in turbidity in any drainage
         facility, on any construction/reconstruction site, or road surface, any
         of which drain directly to Class I, II, or III waters. Standing water
         on the road which does not drain to Class I, II, or III waters is not
         applicable.

     14. Road fill and actively eroding slopes that can be demonstrated as at
         high risk of immediate failure which may deliver sediment to waters can
         be upgraded between October 15 and June 1.

     15. A federal permit violation has not occurred if an activity that
         results in an unavoidable input of sediment to waters occurs, even
         though all wet weather and construction/reconstruction requirements
         were properly followed, in addition to all required erosion control
         measures being properly installed. This does not relieve PALCO of any
         other requirements under other applicable federal and state laws.

     16. Refueling of equipment and vehicles will be done outside of the RMZs
         and stream crossings. Adding, draining, or depositing lubricants,
         coolants, or hydraulic fluids will be done outside of the RMZs and
         stream crossings.

                                      P-44
<PAGE>
6.3.3.4 ROAD MAINTENANCE

      1. Permanent roads through RMZs shall be treated and maintained with rock,
         chip seal, or pavement. This includes water crossings and approaches.

      2. Proper surface drainage configuration of the road (e.g., outsloping)
         will be maintained during maintenance activities.

      3. Inboard ditches will be maintained (e.g., blading) only where blockage
         or insufficient capacity occurs.

      4. Routine corrective work that will prevent diversion of water from a
         watercourse or ditch (e.g., repair to inside ditches, cross drains,
         water bars, road surface, unblocking of culverts, etc.) will be
         performed as soon as conditions permit, consistent with federal and
         state law, regardless of the time of year.

      5. Maintenance needs, other than those stated in number 4 above,
         identified between June 1 and October 15 will be performed prior to
         October 15. Maintenance needs, other than those stated in number 4
         above, identified after October 15 and prior to June 1 will be
         performed after June 1.

      6. Refueling of equipment and vehicles will be done outside of the RMZs
         and stream crossings. Adding draining or depositing lubricants,
         coolants, or hydraulic fluids will be done outside of the RMZs and
         stream crossings.

6.3.3.5 ROAD INSPECTIONS

      1. All THP roads, including drainage facilities and landings, shall be
         inspected annually for five years after operations, at a minimum.

      2. All roads shall be inspected at least once annually after June 1 and
         prior to October 15 to ensure that drainage structures and facilities
         are in proper condition. This includes all improperly abandoned roads
         according to the definition provided by Weaver and Hagans (1994).

      3. All roads shall be inspected again at least once during January or
         February, as soon as conditions permit access, following a storm event
         of 3 inches or greater in a 24-hour period or less. Multiple
         inspections during the winter period (October 15 to May 1) are
         encouraged, but only one inspection is required during January or
         February.

      4. Roads and landings that cannot be inspected during any one of the
         annual inspections after June 1 and before October 15 must be closed or
         decommissioned according to guidelines provided by Weaver and Hagans
         (1994). This work must be conducted within the same timelines as the
         stormproofing.

      5. Closed and decommissioned roads will be inspected after the first
         five-year storm event or five years after completion of work, whichever
         comes first, to ensure that treatments to restore natural drainage and
         hillslope stability are functioning as intended. If treatments are
         found to be ineffective, further treatments shall occur if the volume
         of sediment prevented from entering a channel by additional treatments
         is greater than that incurred by re-entering the site.

                                      P-45
<PAGE>
      6. Annual logs documenting inspection efforts will be provided to the
         wildlife agencies and CDF on the same schedule as the monitoring
         reports.

6.3.3.6 WET WEATHER ROAD USE RESTRICTIONS

      1. All road use is permitted when the road is dry; see the definition
         below.

      2. Except as provided below, all use of non-paved roads shall cease during
         periods when precipitation is sufficient to generate overland flow off
         the road or when it is capable of leaving the road. Once road use has
         ceased due to the foregoing conditions, use shall not resume until and
         unless the road surface is dry. A dry road is one in which moisture is
         less than or equal to that found during normal watering (dust
         abatement) treatments or light rain, and soil is not rutting or pumping
         fines causing a visible increase in turbidity in a drainage facility or
         road surface, any of which drains directly to Class I, II, or III
         waters. This provision shall be applied according to a rule of
         reasonableness, and it shall not prohibit, for example, use of a small
         segment of wet road on an otherwise dry road. If any permitted use
         results in damage to the road surface, drainage facilities, water bars,
         or stream crossings, the damage will be repaired within 24 hours after
         it occurs to eliminate the likelihood of related sediment reaching
         Class I, II, or III waters.

      3. Consistent with federal and state law and regulation, in order to
         prevent or minimize significant adverse effects to the aquatic
         resource, emergency access is allowed during periods of wet weather in
         order to correct emergency, road-related problems in the form of
         blocked culverts, imminent road fill failure, other erosion problems,
         and emergency human safety situations.

      4. On rocked roads, light vehicles (defined as trucks 3/4 ton or less, or
         smaller vehicles such as quadra-tracs or motorcycles) may be used
         during periods of wet weather. If the use of rocked roads results in
         road-related damage to the road surface, drainage facilities, water
         bars, or water crossings, the damage will be repaired using hand tools
         within 24 hours after the initial damage has occurred to eliminate the
         likelihood of related sediment reaching Class I, II, or III waters.

      5. On non-rocked roads, light vehicles (defined as trucks _-ton or less,
         or smaller vehicles such as quadra-tracs or motorcycles) may be used
         during periods of wet weather only for the purposes of wildlife,
         fisheries, and plant surveys; HCP Monitor activities; agency
         inspections; and erosion inspections. If this use of non-rocked roads
         results in road-related damage to the road surface, drainage
         facilities, water bars, or water crossings, the damage will be repaired
         using hand tools within 24 hours after the initial damage has occurred
         to eliminate the likelihood of related sediment reaching Class I, II,
         or III waters. Damage should not be to such extent that heavy equipment
         would be required for repairs.

      6. On non-rocked roads, light vehicles (defined as trucks _-ton or less,
         or smaller vehicles such as quadra-tracs or motorcycles) may be used
         during periods of wet weather 48 hours after the end of precipitation
         for the purposes of timber related operations including reforestation,
         felling, and bucking, and research and monitoring. Any damage light
         vehicle use causes to the road surface, drainage facilities, water
         bars, or water crossings will be repaired using hand tools within 24
         hours after the initial damage has occurred to eliminate the likelihood
         of related 

                                      P-46
<PAGE>
         sediment reaching Class I, II, or III waters. Damage should not be to
         such extent that heavy equipment would be required for repairs.

6.3.3.7 HILLSLOPE MANAGEMENT

The hillslope management mass-wasting strategy applies to all portions of
PALCO's ownership, including the RMZs. The prescriptions in the RMZs for mass
wasting will not be less restrictive than the riparian prescription developed as
part of watershed analysis, as appropriate and applicable to this Plan. The
hillslope management prescriptions may be modified as a result of watershed
analysis.

      1. PALCO shall not harvest, including sanitation salvage, exemption
         harvest, and emergency timber operations, on mass-wasting areas of
         concern defined as areas of extreme mass-wasting hazard, very high
         mass-wasting hazard, high mass-wasting hazard, inner gorges, headwall
         swales, and unstable areas, including those within the RMZs on Class I,
         II, and III waters. This restriction may be modified as a result of
         watershed analysis.

      2. Except as described below, PALCO will not construct or reconstruct
         roads across mass-wasting areas of concern defined as areas of extreme
         mass-wasting hazard, very high mass-wasting hazard, high mass-wasting
         hazard, inner gorges, headwall swales and unstable areas, prior to
         watershed analysis.

            -  Newly constructed and reconstructed roads (not including
               stormproofing) on mass-wasting areas of concern (defined above)
               may be permitted prior to watershed analysis if PALCO provides
               the following:

               o  A map of the mass-wasting areas of concern overlaid by all
                  existing roads and all proposed new construction and
                  reconstruction on a planning watershed scale for a one-year
                  timeframe or longer

               o  A geologic analysis of the risk of hillslope failure by the 
                  proposed new construction and reconstruction

            -  All the information will be provided to the wildlife agencies who
               will make a determination if all, some, or none of the proposed
               road construction or reconstruction will be permitted across the
               mass-wasting areas of concern. This determination will be based
               on the proposed road locations, road specifications, and the
               likelihood of avoidance of significant adverse impacts to covered
               species. The wildlife agencies will work cooperatively to provide
               consistent determinations to PALCO within 60 days after receipt
               of the maps and geologic reports as described above. If any of
               the wildlife agencies determines that the proposed road
               construction/reconstruction will not be permitted, that agency
               will work cooperatively with PALCO and the other wildlife
               agencies to develop feasible alternative road locations and/or
               road specifications or other access methods that will avoid
               significant impacts to covered species.

      3. After watershed analysis, roads may be constructed or reconstructed
         across inner gorges, unstable areas, headwall swales, or areas having a
         high, very high, or extreme mass-wasting hazard rating if the watershed
         analysis indicates that roads across these areas are appropriate. This
         watershed analysis determination shall include, but is not limited to,
         an assessment of risk to the aquatic environment by qualified wildlife
         agency aquatic biologist(s) or aquatic biologists acceptable to the

                                      P-47
<PAGE>
         wildlife agencies. If the watershed analysis indicates that roads in
         these areas are appropriate, the proposed roads and road specifications
         shall be evaluated, at the time of road design, by qualified
         professional geologist(s), including, but not limited to, certified
         engineering geologist(s) licensed by the state of California. The
         geologist(s) must make a determination that a road and the road
         specifications are sufficient to result in a stable road prism that is
         not likely to trigger or exacerbate mass wasting.

      4. Road stormproofing, road closure, and road decommissioning of existing
         roads are acceptable and encouraged on the mass-wasting areas of
         concern (identified above).

      5. Before and/or after watershed analysis, the mass-wasting areas of
         concern can be further defined on the ground (ground-truthed) with
         respect to the area boundaries (size) as part of individual THPs. This
         refinement shall be conducted by the California Division of Mines and
         Geology (CDMG) or a qualified professional geologist, including but not
         limited to, certified engineering geologists licensed by the state of
         California.

      6. The approximately 50,000-acre area that has not yet been characterized
         for mass wasting shall be treated in the interim, prior to
         characterization, as a mass-wasting area of concern and shall be
         correctly characterized with defined boundaries on a THP basis using
         the same process employed for the entire ownership or watershed
         analysis. The characterization will be conducted by CDMG or a qualified
         professional geologist, including but not limited to, certified
         engineering geologists licensed by the state of California.

      7. The wildlife agencies and PALCO will jointly establish a mass-wasting
         scientific review panel (MWSRP) to evaluate the definitions of high,
         very high, and extreme mass-wasting areas of concern. The panel may
         modify the definitions. The high, very high, and extreme mass-wasting
         areas of concern will be redelineated for the entire ownership in
         accordance with any modified definitions.

      8. The federal agencies, in consultation with state agencies, will provide
         a set of criteria to indicate whether mass-wasting events are to be
         considered significant for aquatic resources for use in the
         mass-wasting watershed analysis module.

      9. Definitions of mass-wasting areas of concern:

            -  INNER GORGE--That area of a watercourse bank situated immediately
               adjacent to the watercourse channel, having side slope of 65
               percent or greater and extending from the edge of the channel
               upslope to the first break-in-slope (a break-in-slope is defined
               as a slope less than 65 percent for a distance of 100 feet or
               more) above the watercourse channel.

            -  UNSTABLE AREA--Characterized by slide areas or by some or all of
               the following: hummocky topography consisting of rolling bumpy
               ground, frequent benches, and depressions; short irregular
               surface drainages that begin and end on the slope; tension cracks
               and head wall scarps; slopes that are irregular and may be
               slightly concave in the upper half and convex in the lower half
               from previous slope failure; evidence of impaired groundwater
               movement resulting in local zones of saturation within the soil
               mass which are indicated at the surface of sag ponds with
               standing water, springs, or 

                                      P-48
<PAGE>
               patches of wet ground. Some or all of the following may be
               present: hydrophytic vegetation prevalent; leaning, jackstrawed,
               or split trees are common; pistol butted trees with excessive
               sweep may occur in areas of hummocky topography (leaning and
               pistol butted tress should be used as indicators of unstable
               areas only in the presence of other indicators).

            -  HEADWALL SWALE--A concave depression, with convergent slopes of
               65 percent or greater, that is connected to waters via a
               continuous linear depression (a linear depression interrupted by
               a landslide deposit is considered continuous for this
               definition).

            -  HIGH, VERY HIGH, AND EXTREME MASS WASTING HAZARD Areas--Refer to
               the July 1998 Draft HCP, Volume II, Part D, Landscape Assessment
               of Geomorphic Sensitivity for the sensitivity ratings and to
               Volume V, Map 13.

6.3.3.8 MEASURES TO MINIMIZE SURFACE EROSION IN RIPARIAN AREAS

      1. Within RMZs and EEZs, PALCO will treat all sites of exposed
         mineral soils caused by forestry activities if they are equal to or
         greater than 100 square feet. Treatments may include revegetation or
         other erosion control measures including, but not limited to, seeding
         and mulching.

      2. Within RMZs and EEZs, PALCO will treat all sites of exposed mineral
         soils, on hillslopes greater than 30 percent if the site can deliver
         fine sediment to waters. Treatments may include revegetation or other
         erosion control measures including, but not limited to, seeding and
         mulching.

      3. Water crossings will also be treated to avoid or minimize sediment
         delivery, using watershed analysis and/or road stormproofing protocols
         to determine the appropriate treatments to be used on all such
         crossings.

      4. Cable corridors that divert or carry water away from the natural
         drainage pattern or channelize runoff that reaches waters shall have
         waterbreaks installed at intervals as per skid trail prescriptions by
         Weaver and Hagans (1994).

6.3.4 AQUATIC HABITAT CONSERVATION

6.3.4.1 MEASURES FOR TIMBER OPERATIONS

6.3.4.1.1   CHANNEL MIGRATION ZONE

CMZ evaluation and mapping will be conducted as part of the watershed analysis
process. All segments of Class I and II waters that have a Rosgen (1996) type C,
D, or E channel morphology will be examined to identify the current boundaries
of the CMZ. The CMZ boundary generally corresponds to the modern floodplain, but
may also include river terraces that are subject to significant bank erosion.
The CMZ is the area adjacent to the watercourse constructed by the river in the
present climate and inundated during periods of high flow. The floodplain is
delineated by either the flood-prone area or the 100-year floodplain, whichever
is greater (Rosgen 1996).

Prior to watershed analysis, PALCO must analyze areas and delineate the CMZ on a
THP basis using a qualified fluvial geomorphologist before any THP, including
appurtenant roads, situated upslope of a channel with C, D, or E morphology can
be approved. NMFS, CDFG, USFWS, and EPA or NCRWQCB will be consulted regarding
any such mapping.

                                      P-49
<PAGE>
WITHIN CMZS

CMZs prescriptions may be modified as a result of watershed analysis.

      1. PALCO shall not harvest in the CMZ. This prohibition includes, but is
         not limited to, sanitation, salvage, exemption harvest, and emergency
         timber operation, as defined in the FPRs.

      2. In case of emergencies that could result in the loss of life or
         property and as per prior agreement with the wildlife agencies, harvest
         may be allowed in the CMZ. Loss of property is defined as a
         demonstrated high risk of loss of capital improvements such as bridges,
         roads, culverts, and houses; however it does not include the loss of
         vegetation.

6.3.4.1.2   CLASS I RMZS

All fish bearing (or restorable) Class I waters will have an RMZ. The RMZ for
Class I waters is divided into two bands, the no-harvest band and the outer
band. The bands are measured from 0 to 100 feet, and 100 to 170 feet,
respectively, from the watercourse transition line, as defined by the FPRs (14
California Code of Regulations [CCR] 895.1), or the outer edge of the CMZ (see
below). Class I RMZ prescriptions may be modified as a result of watershed
analysis.


PRESCRIPTIONS FOR THE ENTIRE CLASS I RMZ

      1. The RMZ measures 170 feet (slope distance) from the watercourse
         transition line or the outer CMZ edge (if a CMZ is present) on each
         side of the watercourse. Willows shall not be considered permanent
         vegetation for the purpose of determining the watercourse transition
         line.

      2. No sanitation salvage, exemption harvest, or emergency timber
         operations (as defined and allowed in the FPRs) shall occur in the RMZ,
         except as per prior agreement with the wildlife agencies in accordance
         with the approved HCP.

      3. All portions of downed wood (i.e., LWD), except as defined as slash in
         the FPRs, will be retained.

      4. Trees felled during current harvesting operations and THP-approved road
         construction are not considered downed wood for purposes of retention.

      5. Felled hazard trees or snags not associated with a THP are considered
         downed wood and are to be retained in the general vicinity.

      6. Trees that fall naturally onto roads, landings, or harvest units within
         the RMZ are considered downed wood and are to be retained in the
         general vicinity.

      7. All non-hazard snags will be retained, as per the snag policy in the
         HCP.

      8. The RMZ is an EEZ for timber operations, except for roads and permitted
         equipment crossings.

      9. Full suspension yarding will be used when feasible. Full suspension
         yarding is not feasible on flat ground, in other sites with limited
         deflection, where an adjacent landowner will not provide permission to
         secure a cable, or where a full suspension yarding system would
         jeopardize the safety of field personnel. For the purposes of 

                                      P-50
<PAGE>
         this prescription, the expanded definition of feasibility according to
         the FPRs does not apply as an additional determination beyond that
         described above. For these conditions, yarding will be conducted in a
         manner that avoids ground disturbance that might deliver sediment to
         waters to the maximum extent practicable. Where ground disturbance
         occurs, PALCO will treat (e.g., through seeding, mulching, etc.) all
         sites with exposed mineral soil that can reasonably be expected to
         deliver sediment to waters (e.g., gullies, ruts).

     10. Trees not marked for harvest may be felled within the RMZ to provide
         safety clearance for cable yarding corridors. Such felling will be done
         only as needed to ensure worker safety. In such cases, to the extent
         possible given site conditions and the FPRs, trees will be felled
         toward the waters to provide LWD and will be identified in THPs as an
         in lieu practice (14 CCR 916.1). Regardless, trees felled within the
         RMZ for safety purposes will be retained as downed wood.

     11. Trees not marked for harvest which are damaged in the cable yarding
         corridors must be retained in place, either standing or as downed wood.

     12. There will be a maximum of one entry every 20 years.

     13. If any area within the RMZ, including the 50 percent slope provision
         band, falls within the boundary of a mass-wasting area of concern, then
         the mass-wasting strategy applies for that area.


PRESCRIPTIONS FOR CLASS I NO-HARVEST BAND, 0 TO 100 FEET 

      1. No harvest, including sanitation salvage, exemption harvest, or
         emergency timber operations, shall occur in the no-harvest band.

      2. Road segments within the first 30 feet of the no-harvest band must be
         mitigated by extending the no-harvest band on the opposite side of the
         waters from the existing road an equivalent distance of that portion of
         the road prism within the no-harvest band. In the case of RMZ road
         crossings, the first 50 feet of road extending inland from the
         watercourse transition line is exempt from this mitigation.


PRESCRIPTIONS FOR THE LATE SERAL CLASS I OUTER BAND, 100 TO 170 FEET 

      1. Only single-tree selection will occur within the outer band.

      2. Harvest will only occur in the outer band if there is a preharvest
         conifer basal area of 276 square feet per acre or greater within the
         outer band on each side of the waters.

      3. A minimum 240-square-foot, post-harvest conifer basal area per acre
         within the outer band will be retained on each side of the waters.

      4. No more than 40 percent of the conifer basal area may be harvested in a
         single entry.

      5. Tree size and quantities shall be retained per Table 17 (July 1998
         Draft HCP, Volume I). Larger tree size classes (including those larger
         than 40 inches) shall be used for replacement if stated size classes
         are not present.

                                      P-51
<PAGE>
      6. Basal area measurements will be made for conformance at every 200-foot
         lineal segment of the RMZ. Surface area covered in roads and landings
         will be included in all calculations of basal area.

      7. The 50 percent steep slope provision requires that for all slopes 50
         percent and greater adjacent to the RMZ, the RMZ outer band
         prescriptions, at a minimum, shall be extended upslope to the
         break-in-slope (defined as a slope less than 50 percent for a distance
         of more than 100 feet) or upslope to a slope distance of 400 feet
         measured from the watercourse transition line or the outer edge of the
         CMZ, whichever is greater.

6.3.4.1.3   CLASS II RMZS

All non-fish bearing Class II waters will have an RMZ. The RMZ for Class II
waters is divided into two bands, the no-harvest band and the selective entry
band. The bands are measured from 0 to 30 feet, and 30 to 130 feet,
respectively, from the watercourse transition line or the outer edge of the CMZ
(see below). Class II RMZ prescriptions may be modified as a result of watershed
analysis.


PRESCRIPTIONS FOR THE ENTIRE CLASS II RMZ

      1. The RMZ is 130 feet (slope distance) from the watercourse transition
         line or the outer CMZ edge (if a CMZ is present) on each side of the
         waters. Willows shall not be considered permanent vegetation for the
         purpose of determining the watercourse transition line.

      2. No sanitation salvage, exemption harvest, or emergency timber
         operations (as defined and allowed in the FPRs) shall occur in the RMZ,
         except as per prior agreement with the wildlife agencies in accordance
         with the approved HCP.

      3. All portions of downed wood (i.e., LWD), except as defined as slash in
         the FPRs, will be retained.

      4. Trees felled during current harvesting operations and THP-approved road
         construction are not considered downed wood for purposes of retention.

      5. Felled hazard trees or snags not associated with a THP are considered
         downed wood and are to be retained near the location of the removal.

      6. Trees that fall naturally onto roads, landings, or harvest units within
         the RMZ are considered downed wood and are to be retained near the
         location of the removal.

      7. All non-hazard snags will be retained, as per the snag policy in the
         HCP.

      8. The RMZ is an EEZ for timber operations, except for roads and permitted
         equipment crossings.

      9. Full suspension yarding will be used when feasible. Full suspension
         yarding is not feasible on flat ground, in other sites with limited
         deflection, where an adjacent landowner will not provide permission to
         secure a cable, or where a full suspension yarding system would
         jeopardize the safety of field personnel. For the purposes of this
         prescription, the expanded definition of feasibility according to the
         FPRs does not apply as an additional determination beyond that
         described above. For these 

                                      P-52
<PAGE>
         conditions, yarding will be conducted in a manner that avoids ground
         disturbance that might deliver sediment to waters to the maximum extent
         practicable. Where ground disturbance occurs, PALCO will treat (e.g.,
         through seeding, mulching, etc.) all sites with exposed mineral soil
         that can reasonably be expected to deliver sediment to waters (e.g.,
         gullies, ruts).

     10. Trees not marked for harvest may be felled within the RMZ to provide
         safety clearance for cable yarding corridors. Such felling will be done
         only as needed to ensure worker safety. In such cases, to the extent
         possible given site conditions and the FPRs, trees will be felled
         toward the waters to provide LWD and will be identified in THPs as an
         in lieu practice (14 CCR 916.1). Regardless, trees felled within the
         RMZ for safety purposes will be retained as downed wood.

     11. Trees not marked for harvest which are damaged in the cable yarding
         corridors must be retained in place, either standing or as downed wood.

     12. There will be a maximum of one entry every 20 years.

     13. If any area within the RMZ, including the 50 percent steep slope
         provision band and the sediment filtration band, falls within the
         boundary of a mass-wasting area of concern, then the mass-wasting
         strategy applies for that area.


PRESCRIPTIONS FOR CLASS II NO-HARVEST BAND, 0 TO 30 FEET 

      1. No harvest, including sanitation salvage, exemption harvest, or
         emergency timber operations, shall occur in the no-harvest band.

      2. Road segments within the no-harvest band must be mitigated by extending
         the no-harvest band on the opposite side of the waters from the
         existing road an equivalent distance of that portion of the road prism
         within the no-harvest band. In the case of RMZ road crossings, the
         first 50 feet of road extending inland from the watercourse transition
         line is exempt from this mitigation.


PRESCRIPTIONS FOR THE LATE SERAL CLASS II SELECTIVE-ENTRY BAND, 30 TO 130 FEET

      1. Only single-tree selection will occur within the selective entry band.

      2. Harvest will only occur in the selective entry band if there is a
         preharvest conifer basal area of 276 square feet per acre or greater
         within the selective entry band on each side of the waters.

      3. A minimum 240-square-foot, post-harvest conifer basal area per acre
         within the selective entry band will be retained on each side of the
         waters.

      4. No more than 40 percent of the conifer basal area may be harvested in a
         single entry.

      5. Tree size and quantities shall be retained per Table 17 (July 1998
         Draft HCP, Volume I). Larger tree size classes (including those larger
         than 40 inches) shall be used for replacement if stated size classes
         are not present.

                                      P-53
<PAGE>
      6. Basal area measurements will be made for conformance at every 200-foot
         lineal segment of the RMZ. Surface area covered in roads and landings
         will be included in all calculations of basal area.

      7. The 50 percent steep slope provision requires that the RMZ selective
         entry band prescriptions for all slopes 50 percent and greater adjacent
         to the RMZ, at a minimum, shall be extended upslope to the
         break-in-slope (defined as a slope less than 50 percent for a distance
         of more than 100 feet) or upslope to a slope distance of 400 feet
         measured from the watercourse transition line or the outer edge of the
         CMZ, whichever is greater.

      8. For all slopes less than 50 percent adjacent to the RMZ, a sediment
         filtration band shall be established from 130 to 170 feet. All downed
         wood shall be retained within this band (except slash), fire ignition
         is prohibited, and the band is an EEZ.

6.3.4.1.4   CLASS III RMZS

All Class III waters will have an RMZ. The RMZ for Class III waters is divided
into two bands. The RMZs are measured from 0 to 50 feet for slopes less than 50
percent and from 0 to 100 feet for slopes 50 percent and greater, measured from
the watercourse transition line. Class III RMZ prescriptions may be modified as
a result of watershed analysis.


PRESCRIPTIONS FOR ALL CLASS III RMZS

      1. A scientific and statistically valid study will be designed by an
         independent party jointly selected by PALCO and the wildlife agencies
         to address questions put forward by PALCO and the wildlife agencies
         regarding Class III input of sediment and large wood and the
         effectiveness of different prescriptions.

      2. If any area within the RMZ falls within the definition of a
         mass-wasting area of concern, then the mass-wasting strategy applies.

      3. All RMZ width requirements stop at the hydrologic divide.

      4. All areas are EEZs for timber operations, except for roads and
         permitted equipment crossings. All tractor road water crossings must be
         flagged on the ground prior to the pre-harvest inspection and shown on
         the THP map in order to be adequately evaluated for the potential to
         generate sediment.

      5. Skid trails shall be stabilized as per the 1998 FPRs, per an approved
         THP in accordance with the Class I/II watercourse standard.

      6. All downed wood and debris shall be retained within the EEZs, except
         for cases of emergency as per agreement with the wildlife agencies.

      7. All downed wood and debris in the channel shall be retained.

      8. Trees felled during current harvesting operations and THP-approved road
         construction are not considered downed wood for purposes of retention.

      9. Felled hazard trees or snags not associated with a THP are considered
         downed wood and are to be retained in the location of the removal.

                                      P-54
<PAGE>
     10. Trees that fall naturally onto roads, landings, or harvest units
         within the RMZ are considered downed wood and are to be retained in the
         location of the removal.

     11. Full suspension yarding will be used when feasible. Full suspension
         yarding is not feasible on flat ground, in other sites with limited
         deflection, where an adjacent landowner will not provide permission to
         secure a cable, or where a full suspension yarding system would
         jeopardize the safety of field personnel. For the purposes of this
         prescription, the expanded definition of feasibility according to the
         FPRs does not apply as an additional determination beyond that
         described above. For these conditions, yarding will be conducted in a
         manner that avoids ground disturbance that might deliver sediment to
         waters to the maximum extent practicable. Where ground disturbance
         occurs, PALCO will treat (e.g., through seeding, mulching, etc.) all
         sites with exposed mineral soil that can reasonably be expected to
         deliver sediment to a waters (e.g., gullies, ruts).

     12. Trees not marked for harvest may be felled within the RMZ to provide
         safety clearance for cable yarding corridors. Such felling will be done
         only as needed to ensure worker safety. In such cases, to the extent
         possible given site conditions and the FPRs, trees will be felled
         toward the waters to provide LWD and will be identified in THPs as an
         in lieu practice (14 CCR 916.1). Regardless, trees felled within the
         RMZ for safety purposes will be retained as downed wood.

     13. Trees not marked for harvest which are damaged in the cable yarding
         corridors must be retained in place, either standing or as downed wood.

     14. PALCO shall not harvest in the 0- to 30-foot band, with the exception
         of a maximum of one entry, prior to watershed analysis, into 1,400
         acres for harvest (identified in item 16 below) and 775 acres for
         commercial thinning (identified in item 17 below).

     15. No sanitation salvage, exemption harvest, or emergency timber
         operations are allowed in the 0- to 30-foot band.

     16. Subject to all other applicable HCP requirements and watershed
         analysis, harvesting is permitted on the 1400 acres of mid-successional
         and late seral vegetation types identified in the Sustained Yield Plan
         over the first five years in the 0- to 30-foot band, following the
         standards below:

            -     One harvest entry, maximum, prior to watershed analysis

            -     0- to 10-foot, no-harvest band for protection of the channel
                  and bank
    
            -     Maximum removal of 1/3 conifer basal area per 200 linear feet

            -     Harvesting will be distributed across all diameter classes

            -     Trees removed for a road, skid trail or cable corridor will be
                  counted towards the maximum volume and basal area calculations

            -     All sub and non-merchantable conifers will be left standing
                  onsite if feasible

            -     No sanitation salvage, exemption harvest, or emergency timber
                  operations

      17.Subject to all other applicable HCP requirements and watershed
         analysis, commercial thinning is permitted on the 775 acres identified
         in the Sustained Yield Plan over the first five years in the 0- to
         30-foot band, following the standards below:

                                      P-55
<PAGE>
            -     One thinning entry, maximum, prior to watershed analysis
 
            -     0 to 10 foot no harvest for protection of the channel and bank

            -     Maximum removal of 1/3 conifer basal area per 200 linear feet

            -     Thinning will be distributed across all diameter classes

            -     The site will be recaptured within 5 to 10 years

            -     Trees removed for a road, skid trail or cable corridor will be
                  counted towards the volume and basal area maximum

            -     All sub and non-merchantable conifers will be left standing
                  onsite if feasible

            -     No sanitation salvage, exemption harvest, or emergency timber
                  operations

PRESCRIPTIONS FOR CLASS III BUFFERS WITH SLOPES LESS THAN 50 PERCENT 

      1. No-harvest band from 0 to 30 feet with the exception of the 1,400-acre
         harvest and 775-acre commercial thinning identified previously.

      2. Sediment filtration band from 30 to 50 feet, apply all prescriptions
         identified above in items 1 through 13.


PRESCRIPTIONS FOR CLASS III BUFFERS WITH SLOPES 50 PERCENT AND GREATER 

      1. No-harvest band from 0 to 30 feet, with the exception of the 1,400-acre
         harvest and 775-acre commercial thinning identified previously.

      2. Sediment filtration band from 30 to 100 feet, apply all prescriptions
         identified above in items 1 through 13.

6.3.4.2 BURNING

      1. No fire ignition shall occur in the RMZs and EEZs. Fire ignition shall
         occur so fire will back its way toward the RMZs and EEZs.

      2. PALCO shall only ignite fires on one side of the RMZ at a time if
         topographic features and/or fuel patterns would increase the likelihood
         that fires lit on both sides of an RMZ would result in intrusion into
         the RMZ.

      3. Burning is limited to spring and fall when fuel moisture conditions,
         relative humidity, fuel loading, and atmospheric conditions such as
         wind are conducive to controlled burning.

      4. Fuels breaks in the RMZ shall be avoided. Minimal hand clearing for
         fuel breaks in the RMZ may be conducted to prevent and control escaped
         fires. No overstory removal will be undertaken. If areas of bare soil
         are exposed from fuel breaks or fire that could result in fine sediment
         inputs into Class I, II, or III waters, such areas will be treated as
         per the surface erosion requirements.

      5. All burns are conducted pursuant to permits issued by CDF.

      6. When available and feasible, a helitorch will be used to ignite fires
         for better directional and speed control of the fire.

                                      P-56
<PAGE>
6.3.4.3 DISTURBANCE INDEX

      1. As modified by the elements below, PALCO shall follow the process
         identified in the July 1998 Draft HCP, Volume II, Part E, Assessment of
         Watershed Disturbances and Recovery.

      2. The disturbance index and its elements may be modified as a result of
         watershed analysis, subject to approval by the wildlife agencies.

      3. The disturbance index will be calculated at the hydrologic unit scale
         for PALCO's ownership.

      4. The disturbance index will be modified to account for all roads,
         distinct from other harvest activities.

      5. Roads that are used or maintained at least once during the 10-year time
         factor will remain in the index calculation, and the disturbance
         ratings will not diminish over time.

      6. Roads that are improperly abandoned as per the Weaver and Hagans (1994)
         definition will remain in the index calculation, and the disturbance
         ratings will not diminish over time. Roads that are properly closed or
         decommissioned are not considered to be improperly abandoned.

      7. The disturbance index will be modified to account for all mass wasting
         events (landslides, debris torrents, etc.), distinct from other
         activities and ratings.

      8. The upper limit of the disturbance index is set at 20 percent.

      9. The initial disturbance indices, as modified, will be calculated for
         the entire ownership, at the hydrologic unit scale, within three months
         of the issuance of the ITP. PALCO shall submit this information to the
         wildlife agencies in a report form with the disturbance index and
         supporting calculations immediately following each hydrologic unit
         calculation. Subsequent calculations will be on a THP basis.

     10. If the calculated index is at or above 20 percent, then PALCO shall
         refrain from all activities with the highest disturbance ratings, 0.7
         and above, and cannot increase the index from one THP to another.
         Activities shall be conducted in a manner that lowers the index on an
         annual basis and shall be at or below 20 percent within the 10-year
         time factor.

     11. To ensure that Class I sub-basin salmonid populations are not
         extirpated in the hydrologic units with a disturbance index in excess
         of 20 percent, PALCO shall apply the following restrictions until
         watershed analysis is complete and site-specific information is
         generated on Class I sub-basins. In addition to the following
         operational restrictions, PALCO shall conduct only those actions that
         result in a decrease in the index in Class I sub-basins until the index
         drops below 20 percent:

            -  Conduct no clearcut or rehabilitation harvest.

            -  Conduct full suspension skyline or helicopter yarding only.

            -  Conduct no new road construction or reconstruction.

                                      P-57
<PAGE>
            -  Limit wet weather period operations (October 15 to June 1)
               to erosion control maintenance, planting, falling and bucking,
               and full suspension yarding to landings outside the sub-basin.

            -  Conduct no broadcast burning.

            -  Conduct no skid trail or layout construction.

            -  Treat all areas of bare mineral soil outside of RMZs,
               EEZs, and equipment limitation zones (ELZs) created by timber
               operations of 400 square feet or any less than 400 square feet if
               the site can deliver sediment to streams.

            -  Remove no more than 50 percent of the basal area in one
               entry.

     12. If the index is below 20 percent, no activities will be conducted that
         will cause the index to exceed the 20 percent upper limit.

6.3.4.4 MEASURES FOR OTHER PLAN AREA ACTIVITIES

6.3.4.4.1   COMMERCIAL ROCK QUARRIES

Two commercial rock quarries are covered under the ITP for a period ending on
March 1, 2001. These two rock quarries are identified as Rock Quarry 1/Road 24
in the Yager Creek drainage and Rock Quarry 2/Road 9 in the Lawrence Creek
drainage.

      1. PALCO shall continue to use engineered detention ponds and erosion
         control to reduce impacts on waters and riparian areas.

      2. PALCO shall implement appropriate mitigation so that rock quarry
         operations do not result in a visible increase in turbidity in any
         drainage facility, work site, quarry area, etc, any of which drain to
         Class I, II, or III waters. Appropriate mitigation includes, but is not
         limited to, wet weather operating limitations, installation of sediment
         control structure, limitations on overburden placement and
         distribution, removal of spoil material, revegetation, and abandonment.

      3. The site specifics of the rock quarries and their effects at the
         hydrologic unit scale shall be evaluated during watershed analysis.
         Additional mitigation, identified above, may be implemented depending
         on the results of watershed analysis.

      4. The wildlife agencies commit to work with PALCO to process an amendment
         to the HCP to continue coverage of the two rock quarries after
         expiration of the initial two-year period.

6.3.4.4.2   BORROW PITS

Borrow pits are covered under the ITP for a five-year period ending on March 1,
2004.

      1. PALCO shall utilize the same mitigation requirements for borrow pits as
         those required for roads, including the prohibition on new borrow pits
         in the RMZs, prohibition on new borrow pits in the mass-wasting areas
         of concern prior to watershed analysis, road
         construction/reconstruction standards, and wet weather operations.

      2. Borrow pits will be mapped and analyzed for site-specific and
         hydrologic unit scale impacts as part of watershed analysis. Additional
         mitigation and minimization measures for borrow pits may be required as
         a result of watershed analysis. Additional mitigation may include, but
         is not limited to, installation of sediment 

                                      P-58
<PAGE>
         control structures, limitations on overburden placement and
         distribution, removal of spoil material, revegetation, and abandonment.

      3. The wildlife agencies commit to work with PALCO to process an amendment
         to the HCP to continue coverage of borrow pits after the expiration of
         the initial five-year period.

6.3.4.4.3   WATER DRAFTING

      1. PALCO shall utilize the most current NMFS water drafting screen
         specifications. As of the effective date, the screen specifications
         described below are the most current and shall be used until they are
         replaced by NMFS.

      2. The screen shall be kept in good repair and shall be used whenever
         water is drafting (i.e., pumped from the stream into a truck or
         trailer).

      3. The screen face shall be parallel to the flow of the water.

      4. The screen shall have an approach velocity of no more than 0.33 foot
         per second. The approach velocity is the velocity of the water through
         the screen openings.

            -  The screen shall have at least 12 square feet of open area per
               cubic foot per second of the maximum diversion rate (12 square
               feet of screen per 450 gallons/minute).

            -  Round openings shall not exceed 3/32 inch in diameter.

            -  Square openings shall not exceed 3/32 inch measured
               diagonally.

            -  Slotted openings shall not exceed 0.0689 inch in width
               (approximately 1/16 inch)

      5. The screen shall be cleaned as often as necessary to prevent the
         approach velocity from exceeding 0.33 foot per second and to prevent
         the head differential through the screen from exceeding 2 inches.

      6. The diversion rate shall not exceed the inflow rate.

6.3.5 AQUATIC MONITORING

PALCO's current aquatic monitoring, including compliance, effectiveness, and
trend, will be revised after each watershed analysis to respond to the
specificity of prescriptions, assumptions, and questions for each hydrologic
unit.

PALCO is responsible for the cost of the monitoring program.

6.3.5.1 COMPLIANCE MONITORING

Compliance monitoring activities will contribute to the goal of achieving 100
percent prescription implementation. Compliance monitoring includes four
components: third-party monitoring, a THP checklist, the best management
practice evaluation program (BMPEP), and application of the compliance findings.

6.3.5.1.1   HCP MONITOR

The HCP monitor, as described in Section 6.13 shall have full access to PALCO's
land at all times to inspect any covered activity and shall be present onsite
during every timber harvest 

                                      P-59
<PAGE>
conducted by or on behalf of PALCO. The HCP monitor shall also, at the request
of the wildlife agencies, monitor the effectiveness of the Aquatics Conservation
Plan.

6.3.5.1.2   THP CHECKLIST

PALCO resource professionals preparing THPs and timber harvest exemptions and
agencies conducting the environmental review of PALCO's plans will be guided by
the "Pacific Lumber Company Timber Harvest Plan Checklist." The checklist will
be used to confirm that all relevant elements of the PALCO Aquatics Conservation
Plan are contained in the THPs and made enforceable under the THPs. PALCO and
the wildlife agencies will revise the checklist during watershed analysis to
create a THP checklist for each watershed to ensure implementation of
watershed-specific prescriptions.

6.3.5.1.3 FRAMEWORK, BEST MANAGEMENT PRACTICE EVALUATION PROGRAM 

PALCO will also conduct compliance monitoring as part of the BMPEP (example
attached). PALCO shall use this approach to document how well the aquatic
strategy prescriptions are being applied. This program sets criteria for
determining which THPs will be monitored and integrates compliance monitoring
requirements with effectiveness monitoring to minimize personnel costs and
maximize efficiency.

Attached are an example of a worksheet and a description of an evaluation
procedure developed for the BMPEP of the Pacific Southwest Region of USFS (USFS,
1992). This procedure is also used in a modified form by the California
Department of Forestry and Fire Protection (CDF). The program identifies 28
hillslope evaluation procedures for implementation and effectiveness monitoring.
The approach specifies how to sample sites to be evaluated, the timing and
frequency of evaluations, details on what factors are to be rated and others.
This program has been the subject of an ongoing review by USFS, EPA, and the
California Water Resources Control Board.

PALCO will use the BMPEP framework to develop watershed-specific implementation
and hillslope effectiveness monitoring protocols. PALCO will draft a separate
evaluation procedure for related sets of prescriptions in the Aquatics
Conservation Plan, including those on the THP Checklist (described above) and
present each for review, revision, and final approval by the wildlife agencies
within one year after issuance of the ITPs. As watershed analysis is completed
for each hydrologic unit, revised sets of evaluation procedures will be
developed following the BMPEP framework within 30 days after the final
establishment of prescriptions. In the interim, the CDF protocols will be used
in place of the BMPEP.

The elements of the compliance and hillslope effectiveness evaluation program
and protocols will include the following:

      1. A statement of required qualifications for those who will
         conduct the monitoring

      2. Database and data storage, retrieval, and annual reporting requirements

      3. A procedure and criteria for developing a random sample pool of THPs
         and exemptions for each HU from which THPs and exemptions are to be
         randomly selected and sampled

      4. A procedure and criteria for developing random sample pools of sites
         from among the randomly selected THPs and exemptions for each type of
         prescription to be evaluated for implementation and hillslope
         effectiveness

                                      P-60
<PAGE>
      5. A step-by-step procedure to identify sample site locations (e.g., for
         RMZs, roads, and harvest units) and the timing (e.g., after the first
         winter storms) of implementation and hillslope effectiveness monitoring
         for each of the prescriptions

      6. For each evaluation procedure, detailed descriptions a) of how
         parameters are to be measured and b) of rating criteria

      7. Confirmation that the relevant prescriptions were made part of the THP
         or exemption

      8. Compliance and hillslope effectiveness monitoring evaluations in the
         field at the appropriate time using an evaluation form and rating
         criteria developed for each prescription

      9. Procedures for timely forwarding of completed field forms, filing of
         forms, data entry, and database management and reporting to the
         reviewing agencies

     10. Procedures for timely corrective actions

Initially, all THPs and exemptions in each hydrologic unit and calendar year
that meet selection criteria approved by the wildlife agencies will be subject
to compliance and hillslope effectiveness monitoring. Examples of selection
criteria include plans where hillslope best management practices (BMPs)
pertaining to erosion control and RMZs have been tested by winter storms, plans
with specific geologic concerns, and others. PALCO and the wildlife agencies
will develop selection criteria specific to the Aquatics Conservation Plan. Not
every RMZ or road, however, in every THP and exemption need be evaluated. The
individual random sample pools of sites for each related set of prescriptions
will initially be comprised of at least 50 percent of the sites where the
prescriptions are applied. The wildlife agencies, in consultation with PALCO,
will decide whether this proportion of sites where prescriptions are applied
will continued to be monitored. The decision will be based on the results of
compliance and hillslope effectiveness monitoring presented in annual monitoring
reports. In addition, the wildlife agencies will conduct quarterly audits of the
compliance monitoring and annual audits of the hillslope effectiveness
monitoring evaluations carried out by PALCO to help ensure monitoring protocols
are being followed.

6.3.5.1.4 APPLICATION OF COMPLIANCE MONITORING FINDINGS 

PALCO and the wildlife agencies shall identify recurring successes and problems
with aquatic strategy prescription implementation by conducting 1) quarterly
reviews of the compliance monitoring reports, 2) hillslope inspections, and 3)
audits of how PALCO includes the aquatic strategy prescriptions in THPs and
follows monitoring procedures. Problems with implementation shall lead to
remedies that will include, but will not be limited to, training of personnel,
adjustments in RPFs and licensed timber operators' oversight and supervision
over contractors and field crews, changes in equipment, refinements of
prescriptions, and regulatory sanctions.

6.3.5.2 EFFECTIVENESS MONITORING

PALCO, with input from the wildlife agencies and peer review panels, will craft
hillslope effectiveness monitoring, instream effectiveness monitoring, and trend
monitoring strategies for each hydrologic unit. The exact details of what,
where, when, and how PALCO will monitor will be determined by questions and
hypotheses posed by PALCO and the wildlife agencies. PALCO 

                                      P-61
<PAGE>
and the wildlife agencies will develop these monitoring objectives based on the
findings of watershed analysis and other sources of assembled information.

PALCO will use effectiveness monitoring as a basis for evaluating the results of
carrying out prescriptions on the features or processes that occur on the
hillslope and on those in the instream environment. Hillslope effectiveness
monitoring will help PALCO determine whether properly implemented prescriptions
on the hillslope actually work (e.g., properly installed water bars actually
prevented road surface rill erosion). Instream effectiveness monitoring will be
used to determine whether the prescriptions result in protection of aquatic
values (e.g., maintained or decreased the percent of fine sediment in spawning
riffles).

PALCO will monitor both instream and upslope conditions to assess the
effectiveness of the Aquatics Conservation Plan. These effectiveness studies, in
turn, will provide most of the impetus for the adaptive management component of
the Plan.

6.3.5.2.1 LARGE WOODY DEBRIS AND RIPARIAN BUFFERS 

PALCO will obtain baseline information on LWD levels and recruitment potential
from riparian stands during the watershed analysis process for each HU, as well
as through ongoing resource assessment efforts, including those of CDFG. This
information will also be collected as part of PALCO's trend monitoring program
(Section 6.3.5.3). PALCO and the wildlife agencies will develop questions and
hypotheses to be tested through compliance monitoring and hillslope and instream
effectiveness monitoring while using this baseline information.

PALCO's hillslope effectiveness monitoring will indicate whether forest stands
within riparian buffers are developing increasing numbers of large trees.
Information on stand conditions will be collected during THP preparation and
review and through watershed analysis. As an initial indication of the
effectiveness of correctly implemented prescriptions applied to riparian
buffers, PALCO will show that currently understocked riparian stands will
develop sufficient basal area and large trees to permit harvest.

6.3.5.2.2   WATER TEMPERATURE

PALCO will monitor water temperatures during instream effectiveness monitoring
and trend monitoring. PALCO will monitor instream water temperatures to see if
recorded values show an increasing or decreasing trend over time. Water
temperature data will be collected for at least five years to determine initial
trends. PALCO will also determine the effectiveness of the aquatic strategy for
temperature by monitoring changes in canopy closure over waters. 

6.3.5.2.3 SEDIMENT 

In conjunction with instream effectiveness monitoring and trends monitoring,
PALCO will monitor data on instream sediment levels, channel morphology, stream
bed aggradation/degradation, and biological metrics sensitive to sediment (e.g.,
invertebrate diversity).

PALCO will assess the effectiveness of the sediment control measures by
monitoring sediment production rates from roads and hillslopes. In this way,
PALCO will detect any shortcomings in sediment control measures earlier than if
the company depended only on instream conditions. PALCO will institute alternate
management approaches to address identified shortcomings through the adaptive
management process.

                                      P-62
<PAGE>
PALCO will conduct sediment source inventories as part of the watershed analysis
process for each hydrologic unit. These studies will provide baseline data on
the number, location, and size of sediment sources on the ownership. In
addition, these studies will provide sediment budgets identifying the amount of
sediment being delivered to waters from different sources. Within five years of
completing the baseline sediment studies, PALCO will conduct followup studies.
These will determine the extent to which these sediment sources remain active
and new sources develop (e.g., how many slides have occurred in the interim),
their relationship to management activities, and how the rates of
management-related surface erosion and landslides compare to the rates in the
baseline period. PALCO will continue to inventory surface erosion within harvest
units, bank erosion, new landslides, and road-related failures as they occur.
These followup studies will continue to be completed at five-year intervals in
conjunction with the watershed analysis revisitations for the life of the PALCO
Aquatics Conservation Plan.

Hillslope and instream effectiveness monitoring and trends monitoring will
provide the necessary information for determining how the PALCO Aquatics
Conservation Plan affects sediment delivery to waters. In addition, because the
followup studies will examine the relationship between management and sediment
production, PALCO will use study results as guidance on how to modify management
activities, if necessary, to reduce sediment production through the adaptive
management process.

Sediment parameters are perhaps the most difficult on which to conduct
effectiveness monitoring. Given this difficulty, PALCO will modify its approach
for determining the effectiveness of sediment control measures as new data and
scientific results become available.

6.3.5.2.4 AMPHIBIAN AND REPTILE HABITAT AND POPULATION MONITORING 

PALCO will work with the USFWS and CDFG to develop a habitat module for all
covered amphibians and reptiles. As this module is applied across PALCO's
ownership, information that will help monitor the effectiveness of aquatic
prescriptions to protect amphibians and reptiles will become available. This
module will be included in all watershed analyses.

PALCO and the agencies will conduct instream effectiveness monitoring to
determine the adequacy of the aquatic strategy for amphibian and reptile
species. For this purpose, PALCO will use the temperature, sediment, and LWD
information that will be collected on both Class I and II waters. PALCO will
modify amphibian and reptile monitoring efforts as new data and scientific
results become available.

6.3.5.2.5   COST-BENEFIT EFFECTIVENESS

Cost-benefit effectiveness studies are needed to determine whether the benefits
of protective measures being implemented by PALCO in the field are proportional
to the costs to the company. Similarly, such studies could identify alternate
mitigation approaches that continue to protect resources, but at lower costs to
the company. At present, PALCO is generally able to identify the costs of
specific mitigation measures with greater ease and certainty than it can
identify the benefits of these measures to fish and wildlife. As PALCO obtains
new information on the biological benefits of mitigation within the Aquatics
Conservation Plan, PALCO will be able to more accurately assess the
relationships between costs and benefits.

                                      P-63
<PAGE>
6.3.5.2.6   HILLSLOPE EFFECTIVENESS MONITORING

FRAMEWORK:  BMP EVALUATION PROGRAM

Refer to the discussion above regarding compliance monitoring for a description
of the BMPEP.


APPLICATION OF HILLSLOPE EFFECTIVENESS MONITORING FINDINGS 

PALCO and the wildlife agencies will identify recurring successes and problems
with the PALCO Aquatics Conservation Plan effectiveness on the hillslope by 1)
conducting annual reviews of the hillslope effectiveness monitoring reports, 2)
hillslope inspections, and 3) audits of monitoring procedures. Problems with
hillslope effectiveness may lead to modification of prescriptions through
adaptive management.

INSTREAM EFFECTIVENESS MONITORING--The overriding objective of instream
effectiveness monitoring in the PALCO Aquatics Conservation Plan is to
determine, in a timely manner, whether the prescriptions applied to the
hillslope are effective in protecting and improving the condition of aquatic
resources. If prescriptions are not effective, this should be determined by
PALCO and the agencies, and the prescriptions should be modified through
adaptive management as soon as possible to prevent unanticipated adverse
effects.

Instream effectiveness monitoring provides a means for assessing how individual
prescriptions and management regimes as a whole are effective in protecting and
restoring aquatic values. Instream effectiveness monitoring complements
hillslope monitoring by providing a further basis for determining whether the
prescriptions applied on the hillslope, including in riparian zones, effectively
control the rates and types of watershed inputs to waters. Because instream
conditions integrate all watershed inputs, however, relating measurements of
instream conditions to the effectiveness of individual prescriptions may be
difficult (MacDonald and others, 1991). Nevertheless, carefully designed
instream effectiveness monitoring intended to answer specific questions can
provide information that PALCO and the agencies can use to modify prescriptions
and adapt management regimes to better protect water quality and aquatic species
and their habitats.

Instream effectiveness monitoring, in contrast to trends monitoring, should be
carried out as close as possible to where the impact mechanisms on the hillslope
are at play. Instream effectiveness monitoring should occur in tributary waters,
higher up in watersheds, or in locations intimately linked to hillslope
processes. Monitoring conducted in such locations holds the greatest promise for
establishing timely feedback mechanisms through which PALCO and the agencies can
identify which prescriptions or procedures are not effective in protecting and
restoring aquatic values and then modify them through adaptive management.

6.3.5.2.7   INSTREAM MONITORING APPROACH
PALCO will develop and implement, with the oversight and concurrence of the
agencies, instream monitoring approaches for two contexts: 1) watersheds where
watershed analysis has not been completed and 2) watersheds which have been or
are the subject of watershed analysis. PALCO, in consultation with the agencies,
will design general instream effectiveness monitoring approaches for the former
using a combination of the following: baseline information compiled for the
PALCO Aquatics Conservation Plan, other information as it becomes available
through watershed studies, resources inventories and monitoring conducted or
mandated by public agencies (e.g., CDFG, RWQCB, CDF, and others), input from
resource 

                                      P-64
<PAGE>
professionals familiar with conditions in the local watersheds, and the public
living in or near the watersheds to be monitored. While designing the approaches
for instream effectiveness monitoring in watersheds subject to watershed
analysis, PALCO and the agencies will use these same information sources;
however, the instream effectiveness monitoring designs will benefit from the
focused watershed-specific assessments and syntheses that are integral
components of watershed analysis. PALCO will iteratively use these insights
gained from the watershed analysis assessments and syntheses to design instream
effectiveness monitoring elsewhere.

6.3.5.2.8 INSTREAM EFFECTIVENESS MONITORING OBJECTIVES 

All monitoring should be for the purpose of achieving focused objectives,
answering specific questions, or testing well-considered hypotheses. This is
particularly true for instream effectiveness monitoring. The following are
examples of mechanistic null hypotheses that illustrate the types of questions
PALCO will answer through its instream effectiveness monitoring program:

HYPOTHESIS--There is no significant increase in streambank instability and
scouring of Class III waters with gradients greater than three percent by the
end of the first winter period after clearcutting through the application of
Class III EEZ prescriptions.

HYPOTHESIS--There is no significant (less than 20 percent) increase in turbidity
in Class II waters from the inflow of Class III waters adjacent to high-lead,
cable-yarded clearcut harvest units through the application of the aquatic
strategy Class III EEZ prescriptions.

HYPOTHESIS--There is no significant decrease in residual pool volume in Class I
and Class II waters tributary reaches with gradients less than three percent
after clearcutting and high-lead cable yarding through the effectiveness of RMZ
widths in holding materials transported from shallow-seated landslides in check.

HYPOTHESIS--There is no significant reduction of overstory tree canopy in Class
II RMZs from wind throw after commercial thinning because of pre-and
post-harvest tree stocking or RMZ widths, or both, reducing wind-related
depth-of-edge effects.

HYPOTHESIS--There is no significant increase in summer (mid-July to
mid-September), late afternoon average maximum temperatures measured in pools in
Class I waters because low water temperatures are maintained in contributing
Class II waters.

These examples of hypotheses to be tested through instream effectiveness
monitoring illustrate how carefully questions have to be developed before
designing and implementing instream effectiveness monitoring. They point to the
need to establish criteria for determining what is significant (e.g., less than
20 percent), to clearly describe what exactly is to be monitored (e.g.,
turbidity vs. suspended sediment) and to specify where and when monitoring will
occur (e.g., in Class III tributaries with gradients greater than three percent
contributing to Class II waters from mid-July to mid-September in late
afternoon). The hypotheses are stated in mechanistic terms to help ensure that
the monitoring is directed toward investigating the linkages between
prescriptions applied to the hillslope and instream conditions. They also
suggest how testing one hypothesis through monitoring might lead to another,
through an accumulative method of inductive inference. By employing such a
process of strong inference (Platt 1964), PALCO and the agencies will clarify
which prescriptions of the aquatic strategy are inadequately holding impact
mechanisms triggered by management activities in check.

                                      P-65
<PAGE>
PALCO will develop these types of hypotheses and the instream effectiveness
monitoring strategies with the participation of the watershed analysis team
members and agencies. Where the watershed analysis process has not been
initiated, PALCO and the agencies will develop sets of hypotheses to be tested
through instream effectiveness monitoring. These hypotheses are informed by the
experiences gained where watershed analysis has been completed elsewhere in the
region. In both circumstances, the actual hypotheses to be tested will be
determined by the salient circumstances, management regimes, and prescriptions
specific to each hydrologic unit. Finally, PALCO and the agencies will establish
a peer review panel to bring in interdisciplinary expertise to critique
monitoring proposals on an annual basis, if necessary.

6.3.5.2.9 APPLICATION OF INSTREAM EFFECTIVENESS MONITORING FINDINGS 

PALCO and the agencies will use the results from the annual reviews of instream
effectiveness monitoring to modify prescriptions that are identified as
ineffective in protecting and restoring aquatic resources through the adaptive
management process. At the same time, insights gained from this monitoring will
confirm what prescriptions are working well. The changes in prescriptions will
be designed to fit specific circumstances and impact mechanisms. For example,
instream effectiveness monitoring might indicate that unacceptable increases in
turbidity in Class III waters occur on certain soils after the adjacent stands
on slopes greater than 50 percent have been clearcut, yarded by high-lead cable,
and broadcast burned. This may lead to PALCO modifying, among other items, the
timing of timber operations, the regeneration and yarding methods, and the level
of vegetation retained within EEZs under these circumstances. If, under
otherwise similar circumstances, instream effectiveness monitoring suggests that
little or no increase in turbidity is found when the adjacent hillslopes are
subject to intermediate treatments (e.g., commercial thinning), then the
management regime and prescriptions would be retained until the emergence of
evidence to the contrary. The monitoring activity should continue long enough,
however, to ensure that the prescriptions are being tested under a wide range of
conditions, including large but infrequent storm events.

6.3.5.3 TREND MONITORING

According to MacDonald and others (1991), trend monitoring implies a process
where measurements are made at regular, well-spaced time intervals to determine
a long-term trend in a particular parameter. This type of monitoring typically
is not intended to evaluate specific management practices (as is the case with
effectiveness monitoring). The results of trend monitoring, however, can
corroborate the findings of effectiveness monitoring. Conversely, they can
indicate changes at different time and spatial scales than those by which
effectiveness monitoring indicates changes. Trend monitoring can also serve to
indicate whether watersheds as a whole are on a long-term trajectory of recovery
from both natural and management-related perturbations.

ADAPTATION OF THE CURRENT TREND MONITORING PROGRAM TO THE PALCO AQUATICS
CONSERVATION PLAN--PALCO already has a significant trend monitoring program in
place on its lands. The company has installed 52 permanent sampling stations. At
each station, aquatic macroinvertebrates, fine sediments, substrate size, and
crown cover are measured. In addition, stream bed surveys and measurements of
continuous temperature and LWD are conducted at a subset of the 52 stations.
Details of the data collection/analysis efforts associated with this program are
as follows:

                                      P-66
<PAGE>
     o   Aquatic macroinvertebrates are collected using methods in the
         California stream bioassessment procedures (CDFG, March 1996).
         This methodology involves sampling riffle habitats using a kick
         net.  Collected invertebrates are preserved in the field.  In
         the laboratory, the samples are subsampled, and the first 300
         invertebrates identified to family, and, where possible, to
         genus.  The samples are being identified by Lauck, Lee and Lauck
         Inc.  Their results are used to calculate abundance (if less
         than 300), species richness (i.e., number of taxa), and the
         Simpson and Hilsenhoff diversity indices.

      o  Bulk sediment samples are being used to assess the percentages of fine
         sediments( less than 0.85mm and less than 4.7mm) as indicators of
         suitability for salmon spawning. PALCO is using the shovel sample
         technique as described in "Field Comparison of Three Devices Used to
         Sample Substrate in Small Streams," by Grost and Hubert, 1991.
         Collected samples are processed by CDFG under contract to the company.

     o   Pebble counts are being used to calculate the median and 84th
         percentile sediment size (e.g., D50 and D84).  These sediment
         measures can be tracked over time to determine whether sediments
         in a watercourse are generally becoming coarser or finer,
         relative to both sediment loading rates and cumulative effects
         from management activities.  Pebble counts are being collected
         using the method described in "Stream Reference Sites," by
         Harrelson et al., 1994.

      o  Measurements of water temperature over the summer are taken with
         continuous recording thermometers (Hobos or Stowaways). In addition,
         point measurements of temperature are taken during most other
         monitoring activities. Temperature data are used to calculate the
         maximum weekly average temperature (MWAT).

      o  Canopy cover (percent) is being used to identify areas that may be
         subject to higher thermal loading (e.g., from sunlight) and to document
         regrowth of riparian areas harvested in the past. Measurements are
         taken using a spherical densimeter using methods in Flosi and Reynolds,
         1996.

     o   Streambed surveys are being conducted to determine how streambed
         elevation is changing over time.  This, in turn, is related to
         both sediment and LWD loading to waters.  The methods for these
         surveys were developed by Dr. Bill Trush (Humboldt State
         University) in cooperation with the Simpson Timber Company.  The
         method involves measuring the elevation of the channel thalweg
         using an engineers' level and permanent benchmarks that can be
         used to compare results among survey periods.  PALCO has also
         begun measuring channel cross sections using permanent
         benchmarks to track changes in channel width/shape over time.

      o  As part of the stream bed surveys, PALCO is measuring the abundance
         (i.e., the percentage of channel length composed of pools), size, and
         depth of pools within each study reach.

      o  LWD is being measured because of its value in creating fish habitat and
         to assess how much LWD recruits from riparian buffers along the stream.
         The diameter, length, and location of all LWD pieces in the thalweg
         mapping segments are being recorded yearly.

Although not currently a part of PALCO's trends monitoring program, PALCO
intends to collect data on fish abundance, turbidity, and discharge in the
future. For fish, PALCO will establish a number of survey reaches across the
ownership. Where possible, these reaches will be selected to correspond to
locations already being measured for the trends monitoring variables noted

                                      P-67
<PAGE>
above. These survey reaches will be assessed twice yearly, during the summer
(July to August), and again during the spawning season (the timing of which will
vary from year to year). Summer surveys will be conducted using electrofishing,
underwater observation, seining, angling, or other methods, as appropriate,
although preference will be given to quantitative methods if they are feasible.
Spawner surveys will primarily be conducted using visual observation techniques,
although trapping, seining, or angling may be used to collect individual fish
for measurement, identification, or radio tagging.

Turbidity measurements were recommended in a review of PALCO's monitoring
program prepared for EPA by Randy Klein (Klein 1997). Although expensive
compared to other sampling efforts used in PALCO's monitoring program, Klein's
review suggested that turbidity could be an effective way to determine whether
fine sediment inputs to waters are increasing or decreasing over time. The
company proposes to establish pilot turbidity monitoring stations. Results from
this pilot program will be used to determine how and where to expand the
program.

Historically, the U.S. Geological Survey (USGS) measured stream discharge at a
series of stations on or adjacent to PALCO's land (e.g., Freshwater Creek,
Larabee Creek). PALCO provided financial support for reestablishment of a gaging
station on the Elk River and intends to continue operation of this gage. The
company is also considering establishment of gaging stations on Freshwater
Creek, Yager Creek, and possibly in one or more of the smaller watersheds
draining into the Eel River (e.g., Bear Creek). This monitoring effort would
also be relatively expensive. PALCO and the agencies' decision on where to
undertake this program will be made in the future based on the results of the
Elk River pilot study and watershed analyses conducted there and in other
hydrologic units.

PALCO recognizes that new data or scientific studies and the findings of
watershed analysis will result in future identification of other variables that
would be valuable to monitor. Therefore, at their discretion, PALCO and the
agencies will add to the list of monitoring variables outlined here at a later
date.

Klein (1997) discussed the distribution of monitoring sites on PALCO's lands,
and suggested installation of additional monitoring sites. PALCO agrees that
some portions of its lands, for example, the Elk River drainage, have few
monitoring sites relative to their land area. In part, this is a result of
statistical chance, as many sites were chosen using randomization techniques.
However, it is also true that the company made the decision to intensively
survey the Freshwater and Lawrence creek basins to more accurately assess the
potential impacts of its forest practices. PALCO intends to continue this
intensive approach to sampling in these basins, especially given concerns over
the potential for cumulative effects. However, the company also anticipates
adding new monitoring sites to fill any gaps in its coverage. Selection of
specific sites will be included as part of the watershed analysis process the
company will conduct on its lands.

PALCO and the agencies will review the current 52 monitoring locations and
activities. They will confirm that the original intent underlying the selection
of locations and instream parameters to be measured is consistent with the
monitoring needs of the Aquatics Conservation Plan and follow the guidelines for
monitoring found in the HCP Handbook (1996). This review will address and
respond to comments from the public and local watershed specialists regarding
PALCO's current trend monitoring effort. PALCO and the agencies will provide
important details regarding monitoring objectives and hypotheses, sampling, and

                                      P-68
<PAGE>
measurement methodologies, monitoring locations and distribution, frequency of
sampling, and statistical analyses. These cannot be finalized and disclosed at
this time, but must await the findings of watershed analysis, further
quantitative and qualitative resource assessment and analysis (i.e., for the
interim, for those hydrologic units where watershed analysis is not yet
completed), or both. As stated in the HCP Handbook (1996), trend monitoring
measures will be "as specific as possible and be commensurate with the project's
scope and the severity of its effects." Further, PALCO and the agencies will
develop target milestones for the life of the HCP for key instream parameters.
These will necessarily be specific to each hydrologic unit, as their development
must be informed and conditioned by prevailing physical conditions specific to
each hydrologic unit.

As a further assurance that PALCO's trend monitoring program will follow the
guidelines of the HCP Handbook (1996) and show clear trend information on the
condition of waters in watersheds affected by implementation of the Aquatics
Conservation Plan, PALCO and the agencies will establish a peer review panel
comprised of scientists, resource professionals, and the public living in and
near the hydrologic units to be monitored. The panel will review the initial
trend monitoring strategies developed by PALCO and the agencies and will provide
recommendations for improvements. The peer review panel will validate that
appropriate questions are being asked and that the proposed monitoring
strategies are practicable and will give answers and management directions. The
ultimate form of the trend monitoring will be approved by the reviewing agencies
through the watershed analysis process.

6.3.5.3.1 APPLICATION OF TREND MONITORING FINDINGS 

As stated above, trend monitoring alone is not an appropriate tool to evaluate
the responses of watersheds and waters to specific management practices. This
form of monitoring can, however be used to assess whether hillslope and instream
attributes and functions are leading toward or away from properly functioning
conditions and recovery. With the oversight of the agencies through annual
reviews and the THP review process, PALCO will use the results of trend
monitoring as part of the cumulative effects analyses in watershed analysis. In
turn, PALCO will, where appropriate, effect watershed-specific modifications in
management regimes to reverse trends that lead way from properly functioning
aquatic habitat conditions, or will modify management restrictions to be more
flexible for the company, when appropriate, through the watershed analysis
prescription process or adaptive management.

6.3.6 ADAPTIVE MANAGEMENT

Adaptive management will be used to change elements of the Aquatics Conservation
Plan in response to a determination of the effectiveness of current elements of
the conservation plan for protecting and restoring stream conditions and fish
populations. Thus, the effectiveness of the conservation plan is assessed by
examining conditions on PALCO's ownership and determining if management is
maintaining or achieving, over time, properly functioning aquatic habitat
conditions.

Changes in elements of the conservation plan are warranted if information from
watershed analysis, monitoring, any scientific studies conducted as part of the
Plan, or any other source show that properly functioning aquatic conditions are
not being maintained. The following circumstances would warrant change:

      o   If the Plan is not substantially moving the aquatic habitat towards 
          achieving properly functioning habitat conditions

                                      P-69
<PAGE>
      o   If a more cost-effective technique exists to attain the same 
          biological or physical outcome

      o   If the information shows that PALCO can gain flexibility in the
          prescriptions and still attain properly functioning conditions

      o   Adaptive management is the means to ensure that the conservation plan
          maintains or achieves, over time, the habitat goal of a properly
          functioning aquatic condition.

PALCO may, at any time, propose changes to elements of the aquatics conservation
plan that are not in conflict with AB 1986 as part of adaptive management. At
PALCO's request, any such changes proposed by PALCO shall be promptly reviewed
by the peer review panel established pursuant to Section 3.1.3.1(k) of the
Implementation Agreement. PALCO and, if applicable, the peer review panel, shall
provide to the Wildlife Agencies a written evaluation as to whether the proposed
changes will impair the ability of the aquatics conservation plan to maintain or
achieve, over time, properly functioning aquatic habitat conditions. The
Wildlife Agencies will consider PALCO's proposed changes, the peer review
panel's written evaluation, if any, and other available information. The
Wildlife Agencies shall approve PALCO's proposed changes that are not in
conflict with AB 1986 unless they find, in writing, that PALCO's proposed
changes will impair the ability of the aquatics conservation plan to maintain or
achieve, over time, properly functioning aquatic habitat conditions.

6.4  BALD EAGLE CONSERVATION PLAN

6.4.1 MANAGEMENT OBJECTIVES

      1. Implement nest site identification and protection measures that have a
         high probability of providing for successful nesting of bald eagles.

      2. Minimize disturbance of foraging bald eagles.

6.4.2 CONSERVATION MEASURES

6.4.2.1 SURVEYS

      1. Focused surveys for bald eagle nests shall be conducted for THPs
         located within 0.5 mile of Class I waters that provide potential
         foraging habitat. Potential nesting habitat (old-growth or residual
         forest with trees more than 40 inches in diameter) within THP areas and
         out to 0.5 mile from their boundaries shall be surveyed during the
         breeding season immediately prior to beginning operations. Operations
         shall not start until surveys have been completed.

      2. Surveys for eagles and their nests shall be conducted between March 1
         and April 15. Surveys shall consist of at least three site visits, one
         of which shall occur after April 1. Thorough searches of the survey
         area shall be conducted for eagles and their nests. Repeated float
         trips down Class I waters that provide potential foraging habitat or
         surveys conducted by airplane or helicopter to search for adult birds
         and nests may be necessary. All surveys conducted by helicopter or
         airplane will be designed with the assistance of the wildlife agencies
         to avoid the possibility of disturbing eagles at unknown nest sites.

      3. If bald eagles are observed during surveys, additional visits shall be
         conducted to determine if eagles are nesting within a THP area or
         within 0.5 mile of the THP 

                                      P-70
<PAGE>
         boundary. This determination may be aided by observing the eagle's
         behavior, location, and direction of flight. Plan operations shall not
         commence until surveys have been completed, and the results of any
         positive surveys have been reviewed and approved by USFWS and CDFG.

      4. Although most bald eagle nests are likely to occur within 0.5 mile of
         foraging habitat, they could potentially occur anywhere in the Plan
         Area where nesting habitat is suitable. Therefore, all THPs shall be
         evaluated for the existence of suitable nesting habitat and localized
         searches for nests and eagles shall be conducted as appropriate.

      5. Documentation (i.e., survey forms and written summary) of field surveys
         performed for THPs shall be provided to USFWS and CDFG annually.

      6. Field personnel shall be trained to recognize bald eagle nests and
         other signs indicating their presence, and shall be directed to report
         all sightings of eagles or nests to PALCO's wildlife biologist.

6.4.2.2 NEST SITE PROTECTION MEASURES

      1. Active nest trees shall be defined as a tree used by bald eagles for
         nesting at least once within the previous five years. If inadequate
         data exist to document the status of individual nests, they shall be
         considered to be active. Occupied nests shall be defined as nests
         currently being used by bald eagles for reproduction. This shall
         include territorial behavior by one or more adults in the vicinity of a
         known nest, nest construction, egg laying, incubation, or rearing of
         young.

      2. No trees within 500 feet of an active bald eagle nest shall be cut
         without prior consultation and concurrence from the USFWS and CDFG.
         Harvest within the 500-foot radius will be limited to prescriptions
         which will enhance long-term eagle habitat; such as precommercial or
         commercial thinning, selection, or an alternate prescription.

      3. Timber operations including helicopter yarding, shall not occur closer
         than 0.5 mile from occupied nests during the breeding season (January
         15 through August 15, or post-fledging). Blasting or pile driving
         activities shall not occur within one mile of occupied nests.
         Disturbance buffers may be modified with consultation and concurrence
         by USFWS and CDFG based upon topographic and other site-specific and
         project-specific circumstances. Disturbance buffers may also be lifted
         through monitoring and a determination that the site is not occupied,
         that nesting is not occurring, that it has failed, or that the young
         have fledged.

6.4.2.3 MITIGATION FOR DISTURBANCE OF FORAGING EAGLES 

      1. Skyline cables over Class I waters shall be marked to reduce the
         possibility of collisions when operating in or adjacent to known bald
         eagle foraging habitat.

      2. Winter foraging by bald eagles on the PALCO ownership is currently
         known to occur between November and February, but is uncommon.
         Implementation of the aquatic strategy, specifically measures to reduce
         disturbance in CMZs and Class I RMZs and restrictions on winter use,
         construction, reconstruction, and storm-proofing of roads are expected
         to effectively minimize the potential for disturbance.

                                      P-71
<PAGE>
6.4.3 MONITORING

Nest sites for which buffers are established shall be monitored during the
breeding season each year the THP is in effect and for at least one breeding
season following completion of the plan. Annual reports describing monitoring
efforts shall be provided to the USFWS and CDFG. These reports shall disclose
the dates of surveys, identity of surveyors, survey methods, and results (nest
condition, occupancy rates, and nesting success).

At five-year intervals, PALCO, USFWS, and CDFG shall meet to review the results
of monitoring activities and to evaluate implementation and effectiveness of
measures and potential procedural improvements.

6.5  PEREGRINE FALCON CONSERVATION PLAN

6.5.1 MANAGEMENT OBJECTIVES

Implement nest site identification and protection measures which have a high
probability of providing for successful nesting of peregrine falcons.

6.5.2 CONSERVATION MEASURES

6.5.2.1 SURVEYS

Surveys of potential nesting habitat (i.e., at Scotia Bluffs, Holmes Bluff, or
any other location where suitable cliffs over 70 feet in height occur) shall be
conducted within THP areas and within 0.5 mile of their boundaries if operations
will occur during the breeding season (January 15 to August 15). This distance
shall be increased to one mile for projects involving blasting or pile driving
activities. Surveys shall follow the guidelines in Pagel (1992), Protocol for
Observing Known and Potential Peregrine Falcon Eyries in the Pacific Northwest,
any year operations will occur.

      1. Field personnel shall be trained to recognize peregrines and potential
         nesting habitat.

      2. Documentation (i.e., survey forms and written summaries) of field
         surveys performed for THPs shall be provided to USFWS and CDFG
         annually.

6.5.2.2 NEST SITE PROTECTION MEASURES

      1. No trees within 500 feet of an active peregrine falcon nest shall be
         cut without prior consultation and concurrence from USFWS and CDFG.

      2. To minimize disturbance, timber operations shall not occur closer than
         0.5 mile from occupied nests during the breeding season. Blasting, pile
         driving, helicopter yarding, or similar activities (other than ambient
         conditions) capable of introducing loud noise shall not occur within
         one mile of occupied nests.

      3. Disturbance buffers may be modified with consultation and concurrence
         by USFWS and CDFG based upon topographic and other site-specific and
         project-specific circumstances. Disturbance buffers may also be
         modified through monitoring and a determination that the site is not
         occupied, that nesting is not occurring or has failed or that the young
         have fledged. Surveys shall follow the guidelines in Page l

                                      P-72
<PAGE>
         (1992), "Protocol for Observing Known and Potential Peregrine Falcon
         Eyries in the Pacific Northwest."

6.5.3 MONITORING

Nest sites for which buffers are established shall be monitored during the
breeding season each year the THP is in effect and for at least one breeding
season following completion of the plan. Annual reports describing monitoring
efforts shall be provided to USFWS and CDFG. These reports shall disclose the
dates of surveys, identity of surveyors, survey methods, and results (nest
condition, occupancy rates, and nesting success).

At five-year intervals, PALCO, USFWS, and CDFG shall meet to review the results
of monitoring activities and to evaluate implementation and effectiveness of
measures and potential procedural improvements.

6.6  WESTERN SNOWY PLOVER CONSERVATION PLAN

      1. Avoid impacts to western snowy plover nesting on gravel bars.

6.6.1 CONSERVATION MEASURES

PALCO will conduct reconnaissance-level surveys (as described in U.S. Army Corps
of Engineers [USACE] gravel extraction permits for the area) on gravel bars
above the Rio Dell bridge. If reconnaissance level surveys locate plovers above
the Rio Dell bridge, full protocol surveys will be instituted on all gravel bars
within one mile of the sighting. If snowy plovers are detected, the
individual(s) shall be observed for evidence of nesting behavior. If a nest site
is discovered, a 1,000-foot seasonal operations buffer will be applied until the
end of the breeding season (March 24 to September 15), until it is determined
that the nest has failed, or until nesting has been completed.

If PALCO acquires rights to gravel bars on the Eel River downstream from the Rio
Dell bridge, those bars shall be surveyed in full compliance with the USFWS
protocol existing at the time, and nest protection measures implemented will be
consistent with measures used in the Eel River area at the time. If the species'
breeding range is determined by any means to extend up the Eel River to the Rio
Dell bridge, PALCO shall begin full protocol surveys of gravel bars above the
Rio Dell bridge and, if nests are located, implement nest protection measures as
above. PALCO shall evaluate proposed gravel extraction levels with respect to
potential indirect effects downstream. Within three years of permit issuance,
PALCO and the agencies will meet to evaluate indirect effects of extraction on
downstream gravel bars and to determine whether practicable mitigation measures
would be appropriate.

6.7  BANK SWALLOW CONSERVATION PLAN

6.7.1 MANAGEMENT OBJECTIVES

      1. Avoid impacts to bank swallow nesting colonies on streambanks and
         hillsides.

      2. Prevent nest colony establishment in stock-piled sand associated with
         instream mining operations.

                                      P-73
<PAGE>
6.7.2 CONSERVATION MEASURES

Aquatic conservation measures, principally the CMZ and RMZ measures, will
minimize potential disturbance to nesting colonies.

Where new road construction crossing low gradient Class I waters is planned, and
potential bank swallow habitat exists, PALCO shall survey the proposed alignment
during the nesting season, once in May and once in June to identify any nest
colonies within 200 feet of the construction area. These surveys shall be
separated by at least one week. If nest colonies are found, PALCO shall consult
with USFWS and CDFG to jointly develop, and PALCO shall implement, measures
which shall maintain the nest colony.

Activities that may indirectly impact or disturb active nest colonies shall be
separated by at least a 200-foot buffer during May and June. Alternative
mitigation measures may be developed through consultation with USFWS and CDFG.

PALCO shall attempt to prevent bank swallows from nesting in stock-piled sand
associated with instream mining operations by using netting or other means
developed in consultation with USFWS and CDFG.

6.7.3 MONITORING

When conservation measures 2 or 3 are implemented, PALCO shall monitor the nest
colony each year that the covered activity operates within 300 feet of the site
and for one year following cessation of operations. Monitoring shall be
conducted to determine the approximate dates that the colony is established and
abandoned, and the approximate number of adult birds and to document any
indication that disturbance adversely affects success of the colony.
Documentation (i.e., survey forms and written summary) of field surveys shall be
provided to USFWS and CDFG annually. Locations of identified colonies shall be
reported by PALCO, within 90 days of discovery, to the CDFG NDDB.

At five-year intervals, PALCO, USFWS, and CDFG shall meet to review the results
of monitoring activities and to evaluate implementation and effectiveness of
measures and potential procedural improvements.

6.8  PACIFIC FISHER CONSERVATION PLAN

The conservation strategy for this species is a combination of a habitat-based
approach and an additional structural component element. Specifically, the
silvicultural requirements associated with RMZs, mass-wasting avoidance
strategy, cumulative effects/disturbance index restrictions, marbled murrelet
conservation areas, and the retention standard of 10 percent late seral habitat
for each WAA are likely to provide for denning and resting habitat for Pacific
fishers.

6.8.1 MANAGEMENT OBJECTIVES

Maintain enough suitable habitat to contribute to a sustainable population of
Pacific fishers in the coastal province of northern California.

6.8.2 CONSERVATION MEASURES

Retention of late seral habitat on the ownership through the life of the permit
is expected to provide sufficient habitat in terms of quantity, quality, and
distribution to contribute to a viable 

                                      P-74
<PAGE>
population. CMZs and RMZs are expected to provide connectivity across the
landscape. In many locations, CMZs and RMZs will intersect with other RMZs or be
augmented by habitat subject to silvicultural restrictions (e.g., NSO activity
sites, mass-wasting sites, or steep slopes adjacent to RMZs). These areas,
MMCAs, and adjoining public lands will form an interconnecting network of
habitat which is expected to provide opportunities for denning and resting sites
in the Humboldt, Yager, and Van Duzen WAAs. PALCO land within the Bear, Mattole,
and Eel WAAs is not expected to provide blocks of late seral habitat through the
life of the permit. Late seral and old growth habitat on public lands adjacent
to PALCO ownership in these two WAAs is expected to provide suitable habitat for
the species.

The conservation measures to retain and recruit habitat structural components
within and outside of RMZs across the ownership are expected to provide older
forest legacies in younger stands when these stands reach a mid-successional
seral stage. These legacy components are expected to provide suitable substrate
for Pacific fisher denning and resting sites.

6.8.3 IMPLEMENTATION/COMPLIANCE MONITORING

Seral stage distribution will be tracked and reported as described in the
conservation measures described in this appendix under Section 6.11, Measures to
Conserve Habitat Diversity and Structural Components.

6.8.4 EFFECTIVENESS MONITORING

Within one year of permit issuance PALCO, USFWS, and CDFG will jointly develop a
forest carnivore survey methodology. The objective will be to determine the
extent of Pacific fisher use of habitat types and seral stages present on PALCO
lands.

The research/monitoring project will begin by the end of the second year after
permit issuance. Five years after starting the research monitoring project,
PALCO, USFWS, and CDFG shall meet to review the results of surveys and potential
additional research needs.

6.9  RED TREE VOLE CONSERVATION PLAN

The conservation strategy for this species has a habitat-based approach.
Specifically, the silvicultural requirements associated with RMZs, mass-wasting
avoidance strategy, cumulative effects/disturbance index restrictions, marbled
murrelet conservation areas, and the retention standard of 10 percent late seral
habitat for each watershed assessment area are likely to provide habitat for red
tree voles.

There is little published literature available on habitat use and population
status or trend of red tree voles in California. Anecdotal information from
several sources in northern California (CDFG, 1997) suggests a broader habitat
usage than previously documented for red tree voles in Oregon. Additional
information on habitat use is needed for this species.

6.9.1 MANAGEMENT OBJECTIVE

Sustain viable red tree vole populations within each watershed assessment area
on the PALCO ownership, through the life of the permit.

6.9.2 CONSERVATION MEASURES

Late seral habitat retention on the ownership, through the life of the permit,
is expected to provide sufficient habitat in terms of quantity, quality, and
distribution to support a viable 

                                      P-75
<PAGE>
population. CMZs and RMZs are expected to provide connectivity across the
landscape. In many locations, CMZs and RMZs will intersect with other RMZs or be
augmented by habitat subject to silvicultural restrictions (e.g., NSO activity
sites, mass-wasting sites, or steep slopes adjacent to RMZs). These areas,
MMCAs, and adjoining public lands will form an interconnecting network of
habitat which is expected to maintain the species in the Humboldt, Yager, and
Van Duzen WAAs. PALCO land within the Bear, Mattole, and Eel WAAs is not
expected to provide blocks of late seral habitat through the life of the permit.
Late seral and old growth habitat on public lands adjacent to PALCO ownership in
these WAAs is expected to provide suitable habitat for the species.

6.9.3 IMPLEMENTATION/COMPLIANCE MONITORING

Seral stage distribution will be tracked and reported as described in the
conservation measures described in this appendix under Section 6.11, Measures to
Conserve Habitat Diversity and Structural Components.

6.9.4 EFFECTIVENESS MONITORING AND ADAPTIVE MANAGEMENT 

Within one year of permit issuance, PALCO, USFWS, and CDFG will jointly develop
a research/monitoring effort to examine red tree vole habitat seral stage use
and habitat connectivity requirements on PALCO lands. The objective will be to
determine conditions needed in younger forests to provide for and promote
opportunities for maintaining tree vole populations capable of interbreeding and
dispersing to other suitable habitats. Survey methodology will be based on the
draft study plan developed by the Pacific Northwest Research Station (Biswell,
1997).

The research/monitoring project will begin by the end of the second year after
permit issuance. Five years after starting the research monitoring project,
PALCO, USFWS, and CDFG shall meet to review the results of monitoring/research
activities and any other new information available on the species. Analysis of
the habitat considered to be capable of supporting red tree vole populations
will include an assessment of total acreage and habitat connectivity based on
available information on the dispersal capabilities of the species. This
information will be used to evaluate the effectiveness of conservation measures
and evaluate potential changes to the measures. If PALCO, USFWS, and CDFG cannot
reach consensus on changes necessary for the OCP, USFWS, and CDFG may terminate
coverage for the California red tree vole under the ITP.

6.10 AMPHIBIAN AND REPTILE CONSERVATION PLAN

6.10.1      MANAGEMENT OBJECTIVES

Sustain viable populations of the northern red-legged frog, foothill
yellow-legged frog, tailed frog, southern torrent salamander, and the western
pond turtle within each watershed assessment area in which they occur on the
PALCO ownership, through the life of the permit.

6.10.2      CONSERVATION MEASURES

Conservation measures outlined in the Aquatics Conservation Plan are expected to
provide for sustainable populations of these species where suitable habitat
types occur across PALCO's ownership. This plan outlines interim habitat
protection measures for aquatic and adjacent 

                                      P-76
<PAGE>
riparian habitats, as well as upslope management practices that are designed to
reduce impacts to aquatic resources.

As part of the watershed analysis process, an amphibian and reptile assessment
module shall be developed. The module will include key and critical questions
regarding life history requirements, including those upslope of the RMZ
boundaries. It will be part of every watershed analysis conducted under the
Plan. Results from this module shall be integrated into synthesis and
prescription development to minimize and mitigate management effects on all
phases of life history. Refer to the Aquatics Conservation Plan for additional
information.

6.10.3 MONITORING

Refer to the Aquatics Conservation Plan for a description of the
implementation/compliance and effectiveness monitoring.

6.11 MEASURES TO CONSERVE HABITAT DIVERSITY AND STRUCTURAL COMPONENTS

6.11.1 MANAGEMENT OBJECTIVE

6.11.1.1 HABITAT DIVERSITY

Ensure that a mix of vegetation types and seral stages are maintained across the
landscape over the permit period.

6.11.1.2 STRUCTURAL COMPONENTS

Maintain and recruit sufficient amounts and distribution of forest structural
components to contribute to the maintenance of wildlife species covered under
the ITP.

6.11.2 CONSERVATION MEASURES

6.11.2.1 HABITAT DIVERSITY

At the end of each five-year period, PALCO will report the seral stage
distribution for each hydrologic unit to gauge conformity with projected forest
seral types for the plan area described in the final SYP, as approved by CDF,
and demonstrate compliance with the following measure in the HCP:

      Throughout the planning period, PALCO's forested lands within each WAA
      will include at least 10 percent late seral, 5 percent mid-successional, 5
      percent young forest, and 5 percent forest openings.

6.11.2.2 HABITAT STRUCTURAL COMPONENTS

      o  All snags (standing dead trees) that do not constitute a safety hazard
         to workers will be retained during timber harvest.

      o  At a minimum, the following numbers of snags (conifer and hardwood)
         shall remain averaged over the THP area following timber harvest and
         site preparation (larger snags may be substituted for smaller snags):

            -  1.2 snags per acre over 30 inches dbh and over 30 feet tall

            -  2.4 snags per acre over 20 inches dbh and over 16 feet tall

            -  1.2 snags per acre over 15 inches dbh and over 12 feet tall

                                      P-77
<PAGE>
      o  Snags in RMZs adjacent to harvest units may be counted toward the
         objective, but at least half the snags in each size category must be
         outside Class I and II RMZs.

      o  If snags are not present to meet the above objective, green trees in
         the same size categories shall be retained in numbers sufficient to
         meet the objective. Conifer species other than redwood shall have
         priority for retention. Green trees identified as replacement trees for
         snags shall be retained during subsequent timber harvest entries
         through the permit term.

      o  In the event of an emergency (as described in Section 1052.1 of the
         FPRs), such as wildfire or pest or disease outbreak, the requirement
         for retention of all snags may be waived through consultation with and
         approval by USFWS and CDFG.

     o   Retain at least four live cull trees per acre that do not
         constitute a safety hazard outside of Class I and II RMZs.
         Trees 30 inches dbh and trees with visible defects such as
         broken tops, deformities, or cavities will have priority for
         retention.  Live cull trees may include trees with merchantable
         logs.  These trees shall be retained during subsequent timber
         harvest entries through the permit term so long as they do not
         constitute a safety hazard.

      o  All live hardwood trees over 30 inches dbh that do not constitute a
         safety hazard will be retained following timber harvest and site
         preparation, to a maximum of two per acre. Hardwoods within all RMZs
         count towards this objective.

     o   Two logs per acre greater than 15 inches in diameter and over 20
         feet long will remain following timber harvest and site
         preparation.  One of these logs per acre must be in decay class
         1, 2, or 3 (Maser and Trapp, 1984).  Hollow logs over 30 inches
         in diameter will have priority for retention.  Logs in Class I
         and II RMZs will not be counted toward this objective.  There
         will be no requirement to leave down logs where they do not
         exist currently unless results of the first five years of
         monitoring indicate management objectives are unlikely to be
         met.

      o  Snag, live cull, hardwood, and down log conservation measures shall
         apply to THPs, timber harvest exemptions, and notice of emergency
         timber operations and will be evaluated based on the average number
         measured over a 40-acre harvest unit.

6.11.3      MONITORING

6.11.3.1    IMPLEMENTATION/COMPLIANCE

Due to the current lack of information regarding quantity and quality of snags
and downed logs, monitoring is a key component of this strategy. Monitoring will
develop data on these habitat components for each HU of the PALCO ownership.

      o  During preparation of THPs, the RPF (or designee) shall gather
         information on presence of snags, down logs, hardwoods, and live culls
         for inclusion in the habitat component monitoring process described
         below.

      o  Monitoring of snags, live culls, hardwoods, and downed logs will occur
         during reforestation inspections, timber stand improvement monitoring,
         or timber stand cruises. This monitoring program may be altered in the
         future, but any alterations made must conform to the standards set
         forth here, and those developed in consultation with USFWS and CDFG.

      o  A training program for RPFs, wildlife and fisheries biologists,
         licensed timber operators, and all other technicians responsible for
         implementing this strategy will 

                                      P-78
<PAGE>
         be designed and implemented. PALCO will work with USFWS and CDFG in
         developing the training program.

      o  At the end of the first year of plan implementation, PALCO will meet
         with the USFWS and CDFG to review the data collection and monitoring
         procedures and to determine if they are effective in producing the
         information required to implement the snag and downed log measures.
         Changes in procedures, if necessary, will be developed by PALCO in
         cooperation with USFWS and CDFG.

6.11.3.2 EFFECTIVENESS MONITORING AND ADAPTIVE MANAGEMENT 

To ensure that the HCP measures will be effective in achieving the desired level
and distribution of snags and down logs, PALCO shall conduct the following:

     o   After five years of plan implementation, the effectiveness of
         the recruitment measures will be evaluated against the
         objectives based on monitoring results and following an
         intensive inventory and measuring of stand components.  If the
         snag objectives are not being met through the recruitment
         procedures identified above, PALCO will develop and implement
         aggressive measures.  Such measures may include additional
         marking and retention of recruitment trees, girdling and
         inoculation of trees with pathogens to accelerate mortality and
         decay, or modification of site preparation techniques.

     o   In addition to the snag and down log inventories conducted
         during reforestation inspections, timber stand improvement
         monitoring, and timber stand cruises,  a random sampling
         methodology will be developed in consultation with USFWS and
         CDFG and implemented on a 5- to 10-year basis throughout the
         life of the permit.  This sampling design will follow the
         framework described in Volume 3, Part E, of the July 1998 Draft
         HCP for timber volume estimates.

      o  There will be no requirement to leave down logs where they do not exist
         currently until results of the first five years of monitoring have been
         evaluated. If the down log objectives are not being met through the
         recruitment measures identified in the HCP above, PALCO will develop
         and implement additional measures in consultation with USFWS and CDFG.

      o  The HCP monitor shall have full access to PALCO's land, at all times,
         to inspect any covered activity and shall be present onsite during
         every timber harvest conducted by or on behalf of PALCO. The HCP
         monitor shall also, at the request of the wildlife agencies, monitor
         the effectiveness of the HCP measures for retaining and recruiting
         structural components of wildlife habitat.

6.12 CONSERVATION PLAN FOR SENSITIVE PLANTS

6.12.1 SEVERAL MEASURES NECESSARY TO AVOID SIGNIFICANT IMPACTS TO PLANTS

Presence of rare species will be determined through field surveys conducted
during planning of covered activities including, but not limited to, development
of THPs, planning for new road construction, and development of quarries or
borrow pits. The list of potentially occurring rare species (Table 3.9-4 of the
FEIS/FEIR) will be updated each year by PALCO, using available information from
CDFG, USFWS, NDDB and the California Native Plant Society (CNPS) inventory.
Copies of this list shall be forwarded to CDFG, USFWS and CDF upon completion.
For convenience, the term "rare" shall be used in subsequent text to refer to
species listed as 

                                      P-79
<PAGE>
endangered, threatened or rare, and additional species not yet formally
designated by any government but which meet the criteria for listing (i.e., CNPS
lists 1A, 1B, or 2).

The following procedures will be followed to provide a high probability that
rare plants are discovered during the planning stage for covered activities and
that mitigation necessary to avoid jeopardy and reduce impacts to a level which
is not significant is accomplished.

      1. Within 90 days of ITP issuance, a qualified botanist retained by PALCO
         shall review the plants identified in the July 1998 Draft HCP in Volume
         1, Table 3, List B Species and Table 3.9-4 of the FEIS/FEIR. Based upon
         existing information, the botanist shall determine which habitat
         types/plant communities occurring within the covered lands may support
         these species.

      2. Once the habitat types potentially supporting these species have been
         identified, a description or guide shall be prepared by the botanist
         and PALCO biologists to assist PALCO employees and contractors in
         identifying the presence of these habitat types when performing covered
         activities. These habitat guides may include text, photographs, lists
         of associated species, drawings, maps, and other resources identified
         by the botanist. These guides shall be submitted to USFWS and CDFG for
         review, comment, and final approval.

      3. Within 12 months of issuance of the ITP, PALCO shall train RPFs and
         other appropriate employees and contractors in the use of the habitat
         guides to recognize potential habitat for rare plant species.

      4. When planning covered activities, PALCO employees and/or contractors
         shall identify potential habitat that may be affected by a covered
         activity, PALCO shall retain a qualified botanist to verify the habitat
         determination and perform a survey, at the time of year appropriate to
         identify the subject species and at an intensity sufficient to detect
         presence of the target species.

      5. Results of these surveys shall be included with any THP submitted to
         CDF for the subject project. The results shall also be submitted to
         USFWS and CDFG as part of PALCO's annual report and if requested by
         either of the agencies.

      6. When rare plant species are detected in habitat that may be affected by
         a covered activity, PALCO shall implement feasible measures to avoid,
         minimize, and/or mitigate significant adverse effects to such species.
         These measures may include, but are not limited to, buffers, adjusting
         the location of covered activities, employing alternative methods of
         conducting covered activities (e.g., rerouting roads, narrowing roads,
         and using tractor or helicopter yarding). PALCO shall consult with
         USFWS for federally listed species and CDFG for all rare plant species.
         Such measures may be developed and proposed by PALCO, but they must be
         approved by USFWS, as appropriate, and CDFG. For THPs, USFWS, as
         appropriate, and CDFG shall recommend to CDF all feasible measures to
         avoid, minimize, and/or mitigate significant adverse effects, and CDF
         shall require one or more of such measures sufficient to provide such
         protection.

      7. PALCO shall report locations of identified populations of rare plant
         species to the NDDB within 90 days of discovery.

                                      P-80
<PAGE>
6.13 THP CHECKLIST AND HCP MONITOR

PALCO resource professionals preparing THPs and timber harvest exemptions and
agencies conducting the environmental review of PALCO's plans will be guided by
the "Pacific Lumber Company Timber Harvest Plan Checklist." The checklist will
be used to confirm that all relevant elements of the OCP are contained in the
THPs and made enforceable under the THPs. PALCO and the wildlife agencies will
revise the checklist during watershed analysis to create a THP checklist for
each watershed to ensure implementation of watershed-specific prescriptions.

To monitor compliance with, and the effectiveness of, each of the OCPs above,
PALCO shall fund a third-party entity or entities to monitor PALCO's
implementation of the HCP OCP. This entity or entities shall be approved by the
wildlife agencies to monitor on behalf of the wildlife agencies, is known as the
HCP monitor, and shall operate under contract to CDFG. The HCP monitor shall
also monitor the effectiveness of the Plan, if directed to do so by the wildlife
agencies. The HCP monitor shall be qualified in forestry, fisheries biology, and
wildlife biology. The HCP monitor shall have full access to PALCO's land at all
times to inspect any covered activity and shall be present onsite during every
timber harvest conducted by or on behalf of PALCO.

The HCP monitor shall report immediately to designated representatives of the
wildlife agencies and CDF any deviations by PALCO from the conservation and
management measures provided for under the HCP OCP. The wildlife agencies and
CDF may then take appropriate action to enforce the federal permit and state
permit, the California Forest Practice Act, and other applicable federal and
state laws. The HCP monitor shall also report quarterly to the wildlife agencies
concerning implementation and compliance by PALCO.

The intensity of the compliance monitoring by the HCP monitor will be
reevaluated by the wildlife agencies at the end of the first 10-year period
following the effective date of the HCP, and every 10 years thereafter, based on
PALCO's record of compliance during the prior 10-year period.

6.14 STREAMBED ALTERATION AGREEMENT

Specific covered activities are subject to a streambed alteration agreement with
CDFG, which is attached as Exhibit B to the IA. PALCO must comply with the terms
and conditions of the streambed alteration agreement, which shall be
administered and enforced by CDFG.

                                      P-81
<PAGE>
                     7 IMPACTS OF THE HCP ON COVERED SPECIES

Impacts of the HCP on covered species are discussed in Chapter 3 of the
FEIS/FEIR. Refer to Tables 8 through 10 and Figures 5 and 6 for a summary of
effects on vegetation and RMZs.

                                      P-82
<PAGE>
                                    FIGURE 5

            Projected Forest Seral Types for the Plan Area by Decade

               Alternative 164g; Projected Seral Types, All WAAs





                                    [CHART]





                                      P-83
<PAGE>
                                    FIGURE 6

                   Inventory, Growth, and Harvest per Decade






                                    [CHART]







                                      P-84
<PAGE>
TABLE 9. Projected Forest Seral Types in Class II WLPZs by Decade for the Plan
Period (acres)
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                         DECADE
                   -----------------------------------------------------------------------------------------------------------------
     SERAL TYPE       0        1         2       3        4        5       6        7        8        9        10      11       12
- ------------------------------------------------------------------------------------------------------------------------------------
<S>               <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>   
Non-timber           342      342      342      342      342      342      342      342      342      342      342      342      342
Prairie              105      105      105      105      105      105      105      105      105      105      105      105      105
Forest Opening       415        1        1        1        1        1        1       22        4        9        1        1        1
Hardwood             366      288       73       13        6        5       65       45       48      164      222      225      221
Young Forest       2,467    3,068    2,040      819      312      122      126      101      456      349      126       40       21
Mid-successional   7,834    8,047    8,632    9,788    9,024    8,541    6,583    4,630    3,672    3,365    3,244    2,988    2,811
Late Seral         4,667    4,475    5,331    5,477    6,756    7,438    9,332   11,310   11,928   12,220   12,514   12,854   13,054
Old Growth           670      540      343      322      321      312      312      312      312      312      312      312      312
Total             16,866   16,866   16,866   16,866   16,866   16,866   16,866   16,866   16,866   16,866   16,866   16,866   16,866
====================================================================================================================================
</TABLE>
                                      P-85
<PAGE>
TABLE 10. Projected Forest Seral Types for the Plan Area by Decade for the Plan
Period (acres)
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                         DECADE
                --------------------------------------------------------------------------------------------------------------------
  SERAL TYPE        0        1        2        3        4        5         6       7        8        9       10       11       12
- ------------------------------------------------------------------------------------------------------------------------------------
<S>              <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>    
Forest Opening    12,616   30,615   38,175   31,269   31,879   23,179   16,012   19,226   18,460   25,590   28,921   24,091   21,732
Young Forest      38,502   54,062   67,115   74,443   67,661   58,066   66,199   52,453   41,725   49,407   45,546   55,857   58,575
Mid-successional  87,772   80,499   75,468   76,050   81,315   99,298   96,027  102,205  113,422   94,645   98,576   85,214   77,030
Late Seral        53,236   32,433   18,105   17,710   18,793   19,129   20,973   25,442   25,743   29,675   26,191   34,010   41,886
Old Growth         6,444    3,864    3,564    3,295    2,983    2,965    2,136    2,136    2,136    2,136    2,136    2,136    2,136
Hardwood           4,266    1,362      409       68      204      198    1,489    1,373    1,350    1,382    1,465    1,528    1,477
Prairie            3,832    3,832    3,832    3,832    3,832    3,832    3,832    3,832    3,832    3,832    3,832    3,832    3,832
Non-timber         5,038    5,038    5,038    5,038    5,038    5,038    5,038    5,038    5,038    5,038    5,038    5,038    5,038
Total            211,706  211,705  211,703  211,705  211,705  211,705  211,706  211,705  211,706  211,705  211,705  211,706  211,706
====================================================================================================================================
</TABLE>

                                      P-86
<PAGE>
                                    8 FUNDING

PALCO has years of experience conducting wildlife surveys and biological
monitoring for species under FESA and CESA. PALCO also conducts monitoring to
ensure compliance with other statutory and regulatory regimes, particularly the
California Forest Practices Act and the FPRs of the California Board of
Forestry. This compliance and effectiveness monitoring work has been done by
various in-house biological and technical staff as well as by outside,
independent contractors. PALCO has undertaken this monitoring and surveying
under a wide variety of circumstances across its 200,000 acres of commercial
timberland. In addition, PALCO has over one year of experience conducting
stormproofing of its roads and landings, with dedicated crew and equipment, as
described in the HCP. These experiences have provided PALCO with the information
and background necessary to evaluate and estimate the costs that will be
associated with compliance and effectiveness monitoring and stormproofing across
the landscape.

PALCO has evaluated its labor, equipment, and related administrative and data
management costs so as to realistically plan and budget for the compliance and
effectiveness monitoring and stormproofing requirements integral to this HCP.
The expenses are anticipated to be approximately $2 million annually. This
estimate is based on the anticipated costs of compliance and effectiveness
monitoring for all mitigation and minimization measures now included within the
HCP and the out-of-pocket costs for road and landing stormproofing.

Compliance monitoring is currently accomplished in a wide variety of ways, using
primarily in-house staff associated with THP preparation, forestry fieldwork,
road maintenance and improvement, timber reinventorying, remote sensing and
mapping, and similar land management efforts. Because this work is often done in
connection with other planned and budgeted activities, it has been accomplished
at very modest, if any, increased cost factors. However, for purposes of the
Final HCP, cost and planning estimates have been based upon work by an
independent compliance monitor(s) and will entail compliance efforts not
currently required, or not formally reported to wildlife agencies on a regular
or periodic basis. Efforts such as tree retention verification, road maintenance
checking, plot surveying, and evaluation can be accomplished with a minimal
staff. Annual or periodic reporting in accord with the Final HCP will take
additional time and represents a significant portion of the expense. Compliance
monitoring costs are evaluated at rates generally paid to forestry technicians,
consulting foresters, and other technically trained and experienced consultants.
Considering all these factors, it is reasonable to estimate that the compliance
monitoring component of the HCP will cost approximately $250,000 per year.

In some instances, an independent compliance monitor may be asked or required to
perform monitoring or measures included in the HCP that are more appropriately
considered effectiveness monitoring. Because these activities are yet uncertain
at best, they are not definitively subject to evaluation and cost planning.
Utilizing a conservative cost factor equivalent to that anticipated for
independent compliance monitoring, the annual cost would be expected to be
approximately $250,000 per year.

Road stormproofing will comprise by far the most significant financial cost. The
additional conservation and mitigation measures included in the Final HCP have
increased the anticipated costs. Road stormproofing may require out-of-pocket
expenditures as high as $20,000 per mile in rare cases where significant
drainage and erosion control reconstruction or 

                                      P-87
<PAGE>
other engineered work must be undertaken, over and above road and landing
surface treatments. This amount has been used to estimate maximum expenses for
planning and budgeting purposes. Because the final agency requirements in this
HCP provide for stormproofing 75 miles or road per year, the worst-case maximum
cost could approach $1.5 million per year.

In light of these considerations, a security of $2 million is adequate for
securing the compliance monitoring, effectiveness monitoring, and road
stormproofing requirements in the HCP's OCP. PALCO shall post security to CDFG
within 15 days of the effective date of the ITP. The security may be a pledged
savings or trust account, certificate of deposit, irrevocable letter of credit,
or other form approved by the wildlife agencies. The security will automatically
be renewed annually and replenished as necessary to the amount of $2 million
until PALCO completes its obligations under the ITPs.

The amount of security shall also be increased annually by the amount, if any,
that PALCO was required to pay the prior year in liquidated damages to the state
of California pursuant to a separate agreement entitled "Agreement Relating to
Enforcement of AB 1986." If, in an immediately preceding year, PALCO was not
required to pay any liquidated damages, the amount of security would return to
$2 million, as adjusted for inflation in accordance with the Consumer Price
Index (CPI) published by the Bureau of Labor Statistics of the U.S. Department
of Labor. Such security may be used to secure PALCO's obligation under the
AB1986 agreement. However, in the event that the state of California and any of
the wildlife agencies simultaneously call upon the security, such security shall
first serve the purposes of the wildlife agencies under this agreement.

PALCO has, and will expend, such funds as may be necessary to fulfill all of its
conservation management obligations under the ITPs as described in the HCP's OCP
and the IA. The funding sources that PALCO will use to fulfill its permit
obligations will include income derived from PALCO's covered activities on the
covered lands. By February 1 of each year the ITPs are in effect, PALCO shall
submit, concurrently with its submission of the annual report, an annual budget
with regard to its obligations under the HCP, approved by its Board of
Directors, to the wildlife agencies, demonstrating that sufficient funds to
carry out PALCO's commitments under the ITPs for that fiscal year have been
authorized for expenditure. PALCO will promptly notify the wildlife agencies of
any material change in PALCO's funding resources. A material change in PALCO's
funding resources is any change in the financial condition of PALCO which will
adversely affect PALCO's ability to manage the covered lands in accordance with
the terms of this Agreement and the HCP's OCP.

PALCO will provide the first annual budget covering the period immediately
following permit issuance up to the end of the first calendar year of operation
within 15 days of the effective date of the ITP.

                                      P-88
<PAGE>
                              9 OTHER REQUIREMENTS

Another measure necessary for purposes of the Plan is execution of the IA by the
wildlife agencies, PALCO, and CDF. The IA is included in the FEIS/FEIR as
Appendix S.

                                      P-89
<PAGE>
ATTACHMENT 1:  VOLUME II, PART B - PALCO OWNERSHIP BY ASSESSOR PARCEL NUMBER

- ----------------------------------------------------------------------------
PARCEL NUMBER       PARCEL NUMBER      PARCEL NUMBER     PARCEL NUMBER
- ----------------------------------------------------------------------------
20001102S           10315205           10702502          20501134
- ----------------------------------------------------------------------------
20001104S           10316101           10702601          20502101
- ----------------------------------------------------------------------------
20401203            10316102           10702606          20502102
- ----------------------------------------------------------------------------
20601108            10316103           10703102          20502103
- ----------------------------------------------------------------------------
31107302            10316201           10703201          20502124
- ----------------------------------------------------------------------------
31108102S           10316202           10703301          20503117
- ----------------------------------------------------------------------------
31108201            10316203           10703401          20503121
- ----------------------------------------------------------------------------
31108202            10316205S          10703501          20503123
- ----------------------------------------------------------------------------
31108302S           10316206S          10703602          20503124
- ----------------------------------------------------------------------------
31109101S           10316207           10704102          20503150
- ----------------------------------------------------------------------------
31109102            10317103           10704103          20503151
- ----------------------------------------------------------------------------
31109203            10317204           10704104          20503152
- ----------------------------------------------------------------------------
31404303            10318104           10704105          20504140
- ----------------------------------------------------------------------------
31404401            10318105           10704201          20505101
- ----------------------------------------------------------------------------
31405101S           10318106           10704301          20505102
- ----------------------------------------------------------------------------
31405201            10318203           10704402          20505103
- ----------------------------------------------------------------------------
31405202S           10318206           10704501          20505106
- ----------------------------------------------------------------------------
31405303S           10318207           10722307          20505108
- ----------------------------------------------------------------------------
31405402S           10319203           20001105          20505110
- ----------------------------------------------------------------------------
31405403            10326203           20001106          20506102
- ----------------------------------------------------------------------------
31405405            10327202           20001107          20506103
- ----------------------------------------------------------------------------
31406101            10327203           20001109          20506104
- ----------------------------------------------------------------------------
31406104S           10328101           20001110          20506107
- ----------------------------------------------------------------------------
31406403S           10328201           20001116          20506111
- ----------------------------------------------------------------------------
10212203            10329101           20001117S         20507105
- ----------------------------------------------------------------------------
10215205            10329105           20001118          20524101
- ----------------------------------------------------------------------------
10301103            10329201S          20203101          20526106
- ----------------------------------------------------------------------------
10301104            10329202S          20203102          20531101
- ----------------------------------------------------------------------------
10301105            10329203           20219101          20531102
- ----------------------------------------------------------------------------
10301106            10329204           20220101          20531104
- ----------------------------------------------------------------------------
10301108            10420103           20221102          20532102
- ----------------------------------------------------------------------------
10301109            10420202           20401101          20532106
- ----------------------------------------------------------------------------
10301202            10421105           20401202          20532121
- ----------------------------------------------------------------------------
10301203S           10421106           20401301S         20532128
- ----------------------------------------------------------------------------

                                      P-90
<PAGE>
- -------------------------------------------------------------------
PARCEL NUMBER  PARCEL NUMBER    PARCEL NUMBER    PARCEL NUMBER
- -------------------------------------------------------------------
10301205       10421109         20401302         20532133
- -------------------------------------------------------------------
10302102       10421110         20402101         20532135
- -------------------------------------------------------------------
10302202       10421111         20402102         20533101
- -------------------------------------------------------------------
10303202       10421211         20402201         20533102
- -------------------------------------------------------------------
10303203       10618130         20402202S        20533103
- -------------------------------------------------------------------
10303206       10618134         20402301         20533104
- -------------------------------------------------------------------
10303207       10619103         20402302S        20533105
- -------------------------------------------------------------------
10313103       10619106         20403101         20533106
- -------------------------------------------------------------------
10314208       10620105         20403305         20533107
- -------------------------------------------------------------------
10315101       10701101         20403307S        20534101
- -------------------------------------------------------------------
10315102       10701203         20403403         20534102
- -------------------------------------------------------------------
10315103       10702104         20405202         20534103
- -------------------------------------------------------------------
10315201       10702201         20405203         20534104
- -------------------------------------------------------------------
10315202S      10702301         20405204         20534105
- -------------------------------------------------------------------
10315203       10702402         20405205         20534106
- -------------------------------------------------------------------
10315204       10702501         20414101         20534107
- -------------------------------------------------------------------
20534108       20612102         20721101S        20920103
- -------------------------------------------------------------------
20534111       20612103         20721102         20920104
- -------------------------------------------------------------------
20534112       20612104         20721202         20920107
- -------------------------------------------------------------------
20534118       20612105         20721203         20920108
- -------------------------------------------------------------------
20601104       20612117         20721303         20920110
- -------------------------------------------------------------------
20601105       20612118         20721304         20920112
- -------------------------------------------------------------------
20601106       20612120         20721305         20921103
- -------------------------------------------------------------------
20601107       20612121         20721401         20921105S
- -------------------------------------------------------------------
20602101       20613101         20722103         20921106
- -------------------------------------------------------------------
20602102       20613102         20723103         20921107
- -------------------------------------------------------------------
20602103       20613103         20723104         20921108
- -------------------------------------------------------------------
20602104       20613104         20723105         20921109
- -------------------------------------------------------------------
20602105       20614107         20723107         20921110
- -------------------------------------------------------------------
20602106       20616101         20723110         20921111
- -------------------------------------------------------------------
20602107S      20617104         20723201         20921112
- -------------------------------------------------------------------
20603102       20617109         20723202         20921113
- -------------------------------------------------------------------
20603103       20619109         20723203         20923108
- -------------------------------------------------------------------
20603104       20619117         20723204         20925101
- -------------------------------------------------------------------
20603105       20626201         20723206         20925102
- -------------------------------------------------------------------
20603106       20626203         20723207         20925103
- -------------------------------------------------------------------
20603108       20626204         20723209         20926101
- -------------------------------------------------------------------
20603109       20626205         20723301         20926102
- -------------------------------------------------------------------
20604101       20626207         20813503         20926103
- -------------------------------------------------------------------
20604102       20626209         20813504         20926104
- -------------------------------------------------------------------
20604114       20626210         20814101         20927104
- -------------------------------------------------------------------
20605112       20626213         20814102         20927105
- -------------------------------------------------------------------

                                      P-91
<PAGE>
- ----------------------------------------------------------------------
PARCEL NUMBER      PARCEL NUMBER    PARCEL NUMBER    PARCEL NUMBER
- ----------------------------------------------------------------------
20605113           20626220         20814110         20927113
- ----------------------------------------------------------------------
20605116           20627101         20814111         20927114
- ----------------------------------------------------------------------
20605118           20627102         20814209         20927115
- ----------------------------------------------------------------------
20605119           20627104         20814301         20928104
- ----------------------------------------------------------------------
                   20627105         20814303         20928108
- ----------------------------------------------------------------------
20605122           20627106S        20814304         20928109
- ----------------------------------------------------------------------
20605123M          20627113         20814305         20935117
- ----------------------------------------------------------------------
20605126           20627114         20907101         20935124
- ----------------------------------------------------------------------
20605127           20627115         20907103         20935138
- ----------------------------------------------------------------------
20606104           20627117         20907104         20935170
- ----------------------------------------------------------------------
20606105           20627120         20907108         20935181
- ----------------------------------------------------------------------
20606106           20627122         20908121         20936101
- ----------------------------------------------------------------------
20606107           20627123         20908122         20936116
- ----------------------------------------------------------------------
20606116           20627125         20908126         20937101
- ----------------------------------------------------------------------
20606121           20627126         20916206         20937102
- ----------------------------------------------------------------------
20606122           20628104S        20918103         20937103
- ----------------------------------------------------------------------
20606123           20629112         20919101         20937104
- ----------------------------------------------------------------------
20606124           20705602         20919102         20938103
- ----------------------------------------------------------------------
20606125           20708101         20919103         20938105
- ----------------------------------------------------------------------
20607101S          20708201         20919104         20938106
- ----------------------------------------------------------------------
20607102           20708602         20919111         20938107
- ----------------------------------------------------------------------
20607103           20712106         20919112         20938110
- ----------------------------------------------------------------------
20610101S          20712601S        20919113         20938112
- ----------------------------------------------------------------------
20610118           20712603         20920101         20938115
- ----------------------------------------------------------------------
20610133           20712604S        20920102         20938116
- ----------------------------------------------------------------------
20939101           21104202S        21145104         31403401
- ----------------------------------------------------------------------
20939102           21104203         21145105         31403402S
- ----------------------------------------------------------------------
20939103           21104301         21145201         31403501
- ----------------------------------------------------------------------
20939109           21104302S        21145202         31403503S
- ----------------------------------------------------------------------
20939110           21104303         21145204         31403601
- ----------------------------------------------------------------------
20939111           21104304         21145302         31404101
- ----------------------------------------------------------------------
20939114           21104305         21145303         31404202
- ----------------------------------------------------------------------
20939115           21105303         21145304         31404301
- ----------------------------------------------------------------------
20939116           21106101         21145305         31404601
- ----------------------------------------------------------------------
20939117           21106201         21146101         31405302S
- ----------------------------------------------------------------------
20939118           21106202         21146204         31405404
- ----------------------------------------------------------------------
20939119           21106203         21147101         31406203S
- ----------------------------------------------------------------------
20939120S          21106204         21147201         31406204
- ----------------------------------------------------------------------
20939121           21106205         21148107         31406205
- ----------------------------------------------------------------------
20939122S          21106301         21149105         31406301S
- ----------------------------------------------------------------------
20940101           21106304         21149106         31406402S
- ----------------------------------------------------------------------
20940102           21111103         21149108         31407101
- ----------------------------------------------------------------------

                                      P-92
<PAGE>
- ----------------------------------------------------------------------
PARCEL NUMBER      PARCEL NUMBER    PARCEL NUMBER    PARCEL NUMBER
- ----------------------------------------------------------------------
20940110           21111203         21149201         31407201
- ----------------------------------------------------------------------
20940115           21113313         21149202         31407304
- ----------------------------------------------------------------------
20940116           21113401         21150101         31407401
- ----------------------------------------------------------------------
20940119S          21126101         21150201         31407503S
- ----------------------------------------------------------------------
20940120           21127103         21150202         31407504
- ----------------------------------------------------------------------
20940123           21127104         21150203         31407505
- ----------------------------------------------------------------------
20940125           21127202         21150204         31407601
- ----------------------------------------------------------------------
21101102           21127203         21150302         31407602S
- ----------------------------------------------------------------------
21101103S          21127301         21150303         31407603
- ----------------------------------------------------------------------
21101105           21127302         21155304         31408101
- ----------------------------------------------------------------------
21101201S          21127304         21701101         31408201
- ----------------------------------------------------------------------
21101202           21127405         21701201         31408301
- ----------------------------------------------------------------------
21101204           21127506         21701202         31408407
- ----------------------------------------------------------------------
21101205           21127512         21701301         31408408
- ----------------------------------------------------------------------
21101301           21127607         21701302S        31408501
- ----------------------------------------------------------------------
21101302           21127608         21701409         31408601
- ----------------------------------------------------------------------
21102302           21128201         30401104         31408602S
- ----------------------------------------------------------------------
21102402           21128204         31106201         31409101
- ----------------------------------------------------------------------
21103101           21128208         31109202         31409201
- ----------------------------------------------------------------------
21103102           21129201         31401101         31409301
- ----------------------------------------------------------------------
21103103           21129301         31401201         31409303
- ----------------------------------------------------------------------
21103104           21129401         31401301         31409401
- ----------------------------------------------------------------------
21103201           21129501         31401401         31409501
- ----------------------------------------------------------------------
21103203           21130201         31401501         31409601
- ----------------------------------------------------------------------
21103204           21130304         31401601         31410101
- ----------------------------------------------------------------------
21103301           21130305         31402101         31410205
- ----------------------------------------------------------------------
21103302           21130306         31402201         31410501
- ----------------------------------------------------------------------
21103303           21130401         31402301         31410601
- ----------------------------------------------------------------------
21104101           21130501         31402401         31411104
- ----------------------------------------------------------------------
21104102           21131101         31402501         31411202
- ----------------------------------------------------------------------
21104103           21131112         31402601         31411205
- ----------------------------------------------------------------------
21104104           21145101         31403101         31411304
- ----------------------------------------------------------------------
21104105           21145102         31403201         31411401
- ----------------------------------------------------------------------
21104201           21145103         31403301         31411502
- ----------------------------------------------------------------------
31412132           40532104         10707302         20502106
- ----------------------------------------------------------------------
31413125           40532105         10707303         20502123
- ----------------------------------------------------------------------
31413128           40532111         10707304         20503149
- ----------------------------------------------------------------------
31413132           40532114         10707502         20505109
- ----------------------------------------------------------------------
31413139           40532115         10707505         20506112
- ----------------------------------------------------------------------
31416103           40604105         10707601         20521211
- ----------------------------------------------------------------------
31416601           01711103         10707605         20521226
- ----------------------------------------------------------------------
31417101           01711104         10722401         20521230
- ----------------------------------------------------------------------
31418101           07734101         10722417         20521234
- ----------------------------------------------------------------------

                                      P-93
<PAGE>
- ----------------------------------------------------------------------
PARCEL NUMBER      PARCEL NUMBER    PARCEL NUMBER    PARCEL NUMBER
- ----------------------------------------------------------------------
31418402           07734102         20002104S        20521236
- ----------------------------------------------------------------------
31418505           10012105         20002108S        20521243
- ----------------------------------------------------------------------
31418609           10013104         20002109S        20521247
- ----------------------------------------------------------------------
31428102           10129108         20002114         20522101
- ----------------------------------------------------------------------
31428104           10129110         20003201S        20532103
- ----------------------------------------------------------------------
31428202           10301107         20005207S        20532132
- ----------------------------------------------------------------------
31428203           10301204         20005211         20532134
- ----------------------------------------------------------------------
31428204           10328103         20005306S        20534119
- ----------------------------------------------------------------------
31428205           10411105         20006209         20535101
- ----------------------------------------------------------------------
31428301           10416103         20036306         20535102
- ----------------------------------------------------------------------
31429101S          10416104         20036307         20535116
- ----------------------------------------------------------------------
31429102           10416105         20041106         20535118
- ----------------------------------------------------------------------
31429201           10416106S        20043119         20535119
- ----------------------------------------------------------------------
31429301           10416107S        20108207         20603107
- ----------------------------------------------------------------------
31432104           10416108S        20109106         20610116
- ----------------------------------------------------------------------
40312102           10416109         20109226         20610131
- ----------------------------------------------------------------------
40312103           10416206S        20109227         20610132
- ----------------------------------------------------------------------
40314103           10416207         20109229Y        20619114
- ----------------------------------------------------------------------
40314104           10416212         20133102         20619116
- ----------------------------------------------------------------------
40403102           10419210         20133104         20626206
- ----------------------------------------------------------------------
40403103           10419213S        20133105         20626211
- ----------------------------------------------------------------------
40403104           10421104         20201123         20627107
- ----------------------------------------------------------------------
40413108           10421203         20201131         20627112
- ----------------------------------------------------------------------
40508146           10615101         20202105         20628102
- ----------------------------------------------------------------------
40508147           10615103         20202110         20628103S
- ----------------------------------------------------------------------
40509102           10615106         20202117         20635104
- ----------------------------------------------------------------------
40510102           10701402         20202201         20708601
- ----------------------------------------------------------------------
40522116           10701403         20205102         20908120
- ----------------------------------------------------------------------
40524131           10701506         20403201         20913104
- ----------------------------------------------------------------------
40524132           10704202         20403202S        20914104
- ----------------------------------------------------------------------
40524133           10704203         20403302         20914105
- ----------------------------------------------------------------------
40529102           10704502         20403306S        20914106
- ----------------------------------------------------------------------
40529103           10704601         20403402         20914107
- ----------------------------------------------------------------------
40530102           10704602         20412104         20914108
- ----------------------------------------------------------------------
40530103           10704604         20412105         20914201
- ----------------------------------------------------------------------
40531110           10704605         20412106         20914202
- ----------------------------------------------------------------------
40531112           10704609         20421134         20919108
- ----------------------------------------------------------------------
40531113           10707101         20421135         20920111
- ----------------------------------------------------------------------
40531114           10707201         20423109         20935171
- ----------------------------------------------------------------------
40531115           10707202         20425101         20935172
- ----------------------------------------------------------------------
40531116           10707203         20425110         20935180
- ----------------------------------------------------------------------
40531117           10707301         20438120         20936113
- ----------------------------------------------------------------------

                                      P-94
<PAGE>
- -----------------------------------------------------
PARCEL NUMBER      PARCEL NUMBER    PARCEL NUMBER
- -----------------------------------------------------
21101104           21720222         31413151
- -----------------------------------------------------
21113207           21720223         31413164
- -----------------------------------------------------
21113208           21720225         31413165
- -----------------------------------------------------
21113209           21720226         31413176
- -----------------------------------------------------
21113307           21735103         31414112
- -----------------------------------------------------
21113309           21737111         31414202
- -----------------------------------------------------
21113312           22215201         31414203
- -----------------------------------------------------
21113402           22215203         31414301
- -----------------------------------------------------
21114103           22215205         31414304
- -----------------------------------------------------
21126104           22215206S        31414401
- -----------------------------------------------------
21127303           22215302         31414402
- -----------------------------------------------------
21127510           30401103         31414501
- -----------------------------------------------------
21127516           30515101         31414502
- -----------------------------------------------------
21127611           30515102         31414607
- -----------------------------------------------------
21127615           30519101         31415201
- -----------------------------------------------------
21128307           30519102         31415205
- -----------------------------------------------------
21128308           30701108         31415303
- -----------------------------------------------------
21130502           30713135         31415401
- -----------------------------------------------------
21130611           30801101         31415402
- -----------------------------------------------------
21135201           30801102M        31416604
- -----------------------------------------------------
21135203           30801102S        31417103
- -----------------------------------------------------
21136103           30801202M        31417104
- -----------------------------------------------------
21137304           30801202S        31417105
- -----------------------------------------------------
21137402           30802101         31417301
- -----------------------------------------------------
21137403           30803101         31417601
- -----------------------------------------------------
21137503           30803202         31418602
- -----------------------------------------------------
21138318           30803203         31433304
- -----------------------------------------------------
21138319           30803204         40219103
- -----------------------------------------------------
21149209           30803205         40223108
- -----------------------------------------------------
21149212           31101106         40224114
- -----------------------------------------------------
21155204           31101107         40228104
- -----------------------------------------------------
21229113           31101108         40229107
- -----------------------------------------------------
21411410           31103104         40310145
- -----------------------------------------------------
21630302           31104107         40311121
- -----------------------------------------------------
21630407           31105102         40412112
- -----------------------------------------------------
21631701           31106101         40413116
- -----------------------------------------------------
21631702           31111109S        40516108
- -----------------------------------------------------
21718116           31111302S        40517103
- -----------------------------------------------------
21719212           31111401S        40518104
- -----------------------------------------------------
21720107           31406103S        40527103
- -----------------------------------------------------
21720108           31408302         40528108
- -----------------------------------------------------
21720110           31413107         40532113
- -----------------------------------------------------
21720217           31413131         50112120
- -----------------------------------------------------
21720220           31413134         51623110
- -----------------------------------------------------
21720221           31413150         51623111
- -----------------------------------------------------

                                      P-95
<PAGE>
ATTACHMENT 2: VOLUME II, PART E - ASSESSMENT OF WATERSHED DISTURBANCES AND
RECOVERY 

PURPOSE, BACKGROUND, AND APPROACH 
To evaluate and minimize the level and impact of land-use-related disturbances
in managed watersheds on the ownership, specifically as they relate to
accelerated erosion and sediment yield. To estimate the current disturbance
regime and to predict future levels of disturbance and recovery based on harvest
planning scenarios contained in the sustained yield model.

BACKGROUND
Land use activities often result in the alteration of natural physical and
biological watershed attributes. The nature, severity, and persistence of site
disturbances resulting from land use activities are often difficult to quantify,
because they are functions of several variables, including 1) the type of land
use activity, 2) where in the watershed the land use activity is conducted, 3)
how well the activity is done, and 4) the natural geomorphic sensitivity of the
landscape. These factors make quantification difficult. For this reason,
normalized, numerical disturbance coefficients can be used to track and predict
relative land disturbance within watersheds. The coefficients are used as
first-cut estimates of land disturbance as they relate to probable mechanisms
for initiating watershed and stream channel response, specifically related to
erosion and sedimentation problems. The initial selection of land disturbance
coefficients relies on interdisciplinary professional judgment, and values can
be refined based on known site conditions, field observations, published values,
and aerial photographic analysis.

APPROACH
Disturbance coefficients can be developed to express the effect of land use on
such variables as woody debris recruitment, hillslope stability, sediment flux,
and changes in watershed hydrology. A land use disturbance index has been
developed that, when combined with a watershed sensitivity index, provides a
relative measure of the potential effects of land use on the geomorphology and,
by inference, on the aquatic resources of each drainage basin in the ownership.
Ground disturbance, for this analysis, is considered as one measure of the
potential for initiating erosion and sedimentation problems in managed
watersheds. In general, the greater the ground disturbance of an operation, the
greater the likelihood there will be resulting erosion and sediment yield to
stream channels.

TASKS
The determination of relative levels of watershed disturbance, for these
purposes, is a fairly straightforward procedure involving the identification of
harvest management practices (yarding techniques and silvicultural methods) and
the application of multipliers to identify which areas have been disturbed to
the greatest degree. Thus, yarding operations involving tractors and other
ground skidding equipment are the most likely to cause the greatest unit ground
disturbance (soil displacement/acre). They are also most likely to have haul
roads located in the more sensitive lower slope positions. In contrast,
unassisted helicopter yarding is likely to cause the least soil disturbance of
modern yarding methods, and haul roads are normally located on ridge-tops where
erosion and sediment problems are less likely to occur. Similarly, the greater
the silvicultural intensity, the greater the chance that soil loss will occur.
Thus, clear cutting is more likely to produce more land disturbance and increase
the potential for soil movement and erosion, than a commercial thinning
operation on the same terrain, all else being equal.

                                      P-96
<PAGE>
The calculation procedure outlined in this report provides a simple method to
evaluate the relative landscape disturbance caused by a variety of yarding and
silvicultural methods in a watershed. The numbers have no concrete meaning
except in their relative relationship to one another. Taken together, they
provide a relative index of the degree of management-related disturbance in a
watershed and, therefore, provide a useful assessment and predictive tool for
land use planning.

Finally, land use disturbances and their effects tend to diminish over time.
Recovery rates for vegetation are comparatively rapid in coastal watersheds, and
surface erosion on disturbed soils diminishes quickly after the first few years.
For simplicity, 10- and 20-year recovery periods were selected for analysis,
depending on the availability of harvesting history data and yarding information
(see discussion onsite recovery, below).

How much disturbance is too much for a particular watershed depends on a variety
of factors. These include watershed sensitivity (see Geomorphic Sensitivity
analysis [PALCO, 1998]), the location of the disturbance, the type of
disturbance, its duration and its age. Thus, disturbance is important not only
in its magnitude, but also where it occurs, its aerial extent (relative to
streams and other sensitive locations), when it occurs, and the time period over
which it occurs. These are all factors that relate to its effect on erosion and
sedimentation problems in a watershed.

USES AND LIMITATIONS
There are several methods available to reduce the potential adverse effects of
land use in a geomorphically sensitive watershed. Since natural watershed
sensitivity cannot be easily altered, these measures either entail 1) the use of
modified land use practices to reduce the level of watershed disturbance related
to land use activities from one watershed to the next, or 2) employing remedial
or corrective measures to improve conditions associated with past activities.

MODIFIED LAND USE PRACTICES--The first type of measures is accomplished during
project planning (by such techniques as avoidance of problem areas, special
project layout, and special or restrictive design), during project
implementation (by such things as operator and equipment selection and special
operating practices), and during the post-project phase (using special
remediation and erosion prevention practices). Numerous mitigation measures and
best management practices can be employed to reduce site-specific watershed
impacts. These often go beyond the requirements of existing regulation and are
employed to provide an added measure of protection to sensitive watersheds
within the ownership.

REMEDIAL MEASURES--Secondly, remedial measures can also be employed to reduce
the potential for adverse effects from land use in sensitive watersheds. These
measures might include road upgrading and stormproofing (surfacing, outsloping,
drainage improvement, etc.), road decommissioning (planned closure, either
temporary or permanent), erosion control work, landslide stabilization, and
stream channel improvement projects. PALCO is currently employing a variety of
these measures on a site-specific basis, and their use is expanding as heavy
equipment is upgraded and personnel are trained.

SITE RECOVERY
Most areas disturbed by land use tend to return towards their natural state over
time, depending on the nature and magnitude of the disturbance. Some land use,
such as road construction, will continue to have some effect for as long as the
feature exists in the watershed.

                                      P-97
<PAGE>
In reality, recovery is probably a non-linear process in nature, and some
elements which influence geomorphic recovery are episodic, like the climatic
events that control much of landform development. An example of the non-linear
recovery is the change in root shear strength following clear cutting of
Douglas-fir forests. Root strength drops off in a non-linear decline for a
number of years following harvest, but then picks up again as the root systems
from the young second-growth forest begin to reestablish.

Similarly, surface erosion of bare soil areas does not diminish in a linear
fashion, but probably increases following disturbance, then drops off
exponentially as an armor develops and vegetation is reestablished. Different
geomorphic settings and processes also recover at different rates. Thus, surface
erosion may return close to background within several years, but heavily
aggraded stream channels may take decades to flush their stored sediment and
recover their natural morphology. Many erosional processes are controlled
(driven) by episodic hydrologic events and their recovery is dependent on the
magnitude and frequency of storms following the initial disturbance.

The lack of data required to develop accurate curves for various components of
watershed recovery and the complexity of watershed recovery processes limit the
use of non-linear recovery models. Instead, a linear recovery model is often
used to estimate the overall duration of watershed impacts from land use.
Because revegetation rates are very high in most coastal watersheds PALCO owns,
a simple linear recovery model was selected with which to evaluate watershed
recovery over time. Rapid revegetation and resprouting help reduce both
landslide risk and surface erosion rates, and they mask the subtle non-linear
recovery processes that might be more apparent in dryer and higher inland
watersheds.

Site recovery is affected by several variables and can refer to both recovery
from past practices and recovery from future land use activities. Natural
recovery from past land use depends on the nature of the land use (e.g., an old
road with Humboldt crossings, which wash out slowly, or culverted crossings,
which wash out comparatively quickly), the time elapsed since land use, and the
frequency and magnitude of storms which have occurred in the watershed since the
disturbance. Certain types of storm-triggered erosion and sedimentation problems
can occur a decade or more after the initial land use disturbance. Recovery from
past land use can be dramatically accelerated through a program of problem
identification and implementation of erosion prevention work such as that being
conducted in PALCO's "road armoring" program.

The nature and duration of effective site recovery from future land use are also
dependent on a number of variables, including operator care, project location,
the magnitude and frequency of post-project storm events, revegetation rates,
and other factors. For example, vegetative recovery (from a hydrologic
perspective) is likely to be much more rapid within the coastal influence area
than for areas further inland. Effective hydrologic recovery may take 30 years
or more in inland watersheds or in areas dominated by rain-on-snow events, but
be much quicker in low elevation coastal watersheds.

Other factors are also likely to be important in determining recovery rates,
including the type and location of disturbance. For example, surface erosion can
be expected to diminish rapidly in the first few years following disturbance in
the wet coastal region. Similarly, ridge-top disturbances (e.g., ridge roads)
are less likely to result in significant impacts to the aquatic system (compared
to midslope or lower slope roads), and overall recovery from this type of
"distant" disturbance will be relatively rapid.

                                      P-98
<PAGE>
CONCLUSIONS
Developing a simple disturbance index for the ownership allows PALCO to evaluate
the relative magnitude of present watershed disturbance in context with the
existing aquatic conditions of our streams. It is a tool that will help PALCO
evaluate past practices and take steps and make improvements anywhere conditions
may have deteriorated to unacceptable levels. It is also a tool that allows
PALCO to predict the outcome of future forest management activities (harvesting
and yarding) suggested by the sustained yield plan.

Perhaps more importantly, a relative disturbance index for forest practice
activities on the property can be used in conjunction with the watershed
sensitivity assessment to broadly guide future land management in a fashion that
minimizes disturbance to potentially sensitive terrain and thereby reduces the
potential for accelerated erosion and sediment yield to streams. It is a
planning tool that will be most successful when used in conjunction with the
broad array of on-the-ground watershed protection and recovery practices now
being implemented.

SYP/HCP DISTURBANCE INDEX

The primary assumptions underlying the disturbance index (DI) developed for the
SYP/HCP are as follows:

      o  Different types and combinations of timber management activities and
         yarding methods produce different levels of sediment.

      o  Sediment production from a given activity diminishes over time.

As in the ERA approach, each type of silvicultural activity was assigned a
disturbance rating that reflected the intensity and duration of its effects
(Table 1). In general, the greater the ground disturbance, the greater the risk
of erosion and sediment yield and the higher the disturbance rating. In this
regard, the DI and ERA ratings are very similar. However, the DI is customized
to give a higher disturbance rating than the ERA approach to tractor yarding. In
addition, instead of treating roads as a separate factor, the DI correlates
roads with the yarding methods.

As in the ERA approach, the DI also considers the decline of impacts over time,
with the DI using a 10-year time factor and ERA using 30 years. It must be
emphasized, however, that neither the DI nor the ERA time lines should be
construed as being the actual time to recovery. In both approaches, the time
factor allows for comparative analysis of cumulative impacts from proposed
activities. Further, a 10-year DI time factor was selected for reasons connected
to SYP planning and implementation. PALCO has detailed information on
silvicultural activities for the past ten years (1986 to 1996), and that
information can be used to calculate a baseline DI for the plan area. The
baseline DI in turn can be used as a point of comparison for impacts from
activities under the LTSY projection (presented in 10-year intervals).

To calculate the DI for a given area (e.g., PALCO lands within a WAA or the area
covered by a THP), the silvicultural practices and yarding methods used in the
area over the past 10 years and the number of acres where each treatment
occurred are identified. The acres of a treatment are multiplied by the
disturbance rating for the silvicultural practice and by the rating for the
yarding method. This product is then multiplied by the time factor (10 minus the
number of years elapsed since the treatment occurred) and divided by 10. The sum
of the results for each treatment is then calculated and divided by the total
acres in the area, expressing the DI as a percentage. Table 2 provides a sample
calculation for a 500-acre area. Currently, the DI does not evaluate roads and
mass-wasting areas. The DI will be modified during HCP implementation and
watershed analysis to include such disturbances.

                                      P-99
<PAGE>
TABLE 1.  DI Ratings For Timber Management Activities
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
  SILVICULTURE PRACTICE                   RATING       YARDING METHOD            RATING
- ------------------------------------------------------------------------------------------------
<S>                                       <C>          <C>                       <C>
Clearcut                                     1         Tractor                      1
Overstory Removal                           0.7        Cable Skyline               0.6
Seed Tree Step                              0.7        Tractor and Cable           0.7
Seed Tree Removal                           0.7        Salvage                     0.7
Shelterwood Preparation Step                0.5        Unknown                     0.7
Shelterwood                                 0.6        Cable Highlead              0.7
Shelterwood Removal                         0.7        Helicopter                  0.4
Rehabilitation                              0.7
Commercial Thin                             0.5
Selection                                   0.5
Transition                                  0.6
Alternative                                 0.5
Salvage                                     0.3
================================================================================================
</TABLE>
TABLE 2.  Sample DI Calculation For 500-Acre Area
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                                                                                   DATE OF ACTIVITY      CURRENT IMPACT
ACRES         SILVICULTURE PRACTICE (RATING)              YARDING METHOD (RATING)   (TIME FACTOR)           RATING
- -----------------------------------------------------------------------------------------------------------------------
<S>           <C>                                         <C>                      <C>                   <C>
 200                                clear cut (1)                  tractor (1)       1990 (year 9)               20
  50                       selection harvest (.5)              helicopter (.4)       1995 (year 4)                6
 150                       overstory removal (.7)                  tractor (1)       1997 (year 2)               84
 100                      not managed since 1985                                                                  0
                                                                                     Total Impact Rating        110
                                                                                DI FOR THE 500-ACRE AREA         22 
                                                                                                              PERCENT
=======================================================================================================================
</TABLE>
                                     P-100
<PAGE>
ATTACHMENT 3: VOLUME II, PART O--ASSESSMENT AND IMPLEMENTATION TECHNIQUES FOR
ROAD-RELATED SEDIMENT SOURCE INVENTORIES AND STORMPROOFING

UPLAND WATERSHED SEDIMENT SOURCE ASSESSMENTS
There is recent, growing recognition that effective fisheries protection and
restoration and the long-term recovery of gravel-bedded anadromous fish streams
are directly dependent on the recovery and healing of eroding hillslopes and
tributary streams in upland areas of a watershed (Weaver and Hagans, 1990; PRC,
1992; Harr and Nichols, 1993). Similarly, cost-effective erosion prevention
projects conducted on logged and roaded hillslope areas throughout a watershed
can protect healthy stream channels from future impacts (Weaver and others,
1987b; Weaver and Sonnevil, 1984; Harr and Nichols, 1993).

A watershed sediment source assessment and an erosion prevention planning
project entail the delineation of treatable, persistent, or potentially episodic
sources of eroded sediment which contribute to, or threaten to deliver,
significant quantities of sediment to streams. The assessment entails
delineating past and future sediment sources in the watershed, describing
sediment erosion and its movement into the stream channel system. It is
important to learn how much sediment is coming from each of the major erosion
processes (e.g., landslides along roads and stream crossing washouts) and how
much of that is amenable to control or prevention.

The inventory process is similar to a "modified" sediment budget analysis
(Dietrich and Dunne, 1978) where sediment delivered to the streams in a
watershed is identified and quantified. However, the sediment source assessment
targets future sediment sources (rather than what has happened in the past), and
its primary focus is to identify and prioritize all potential sources of erosion
and sediment yield that are amenable to treatment. Sources of past erosion and
sedimentation are identified during the assessment process, but they are of
interest mostly for what they tell us about similar areas that have not yet
failed, but may yield sediment in the future.

There are three main objectives of a sub-watershed sediment assessment project.
The objectives, and the tasks carried out to complete them, include the
following:

      1. Conduct a physical inventory of existing and potential sediment sources
         which are likely to deliver sediment to the sub-watershed and its
         tributary streams if they are not treated.

      2. Developing a practical, fact-based, prioritized list of cost-effective
         erosion control and erosion prevention projects. These projects are
         recommended to provide for long-term protection of fish- and
         non-fish-bearing stream channels in the sub-watershed, in its
         tributaries, and in downstream areas.

      3. Analyze the erosional effects of past and current land management and
         land use practices in the watershed with the goal of developing
         possible changes in land management practices, techniques, or
         intensities that could reduce the future delivery of sediment to
         streams.

                                     P-101
<PAGE>
In most upland forest watershed inventories and assessments, logging roads are
initially singled out in the analysis both because the road network provides
ready access for heavy equipment to reach potential work sites and because roads
have been identified throughout the region as serious, treatable sediment
sources themselves. Studies conducted in the coastal and Cascade mountains of
northern California, Oregon, and Washington have indicated that roads are
primary, land-use-related contributors to onsite erosion and downstream sediment
yields that impact fish-bearing streams (Swanson and Dyrness, 1975; Swanston and
Swanson, 1976; Dyrness, 1967; Reid, 1981; Weaver and others, 1981a; Frissell and
Liss, 1986; Fiksdal, 1974; Farrington and Savina, 1977; LaHusen, 1984; Hagans
and others, 1986; Weaver and others, 1987b; and PWA, 1994a,b). As discussed
previously, these impacts become most apparent in response to large storms and
floods which trigger watershed-wide erosion and geomorphic change.

Stream crossings, log landings, oversteepened sidecast and road fills built in
"suspect" geomorphic locations are prime areas where cost-effective erosion
prevention projects can keep large quantities of sediment from entering streams
and being transported to important spawning and rearing areas (Weaver and
others, 1987b; Harr and Nichols, 1993).

CONDUCTING AN UPLAND WATERSHED ASSESSMENT
It is necessary to follow an organized, systematic series of steps in assessing
watershed sediment conditions. Only then can a manager ensure that erosion
control and erosion prevention work will treat those sources of future erosion
and sediment yield that could be effectively controlled for the lowest
expenditure. It is not cost-effective to take the shotgun approach, where
problem areas are randomly identified and treated without regard to their
importance to overall watershed health or to the ability to cost-effectively
control or prevent stream sedimentation.

      1. AIR PHOTO ANALYSIS--As the first step, an air photo analysis of the
         watershed is conducted to help reveal the location of sensitive roads
         and other high priority areas for further field mapping, analysis, and
         potential treatment. It is important to identify all the roads that
         have ever been constructed in the watershed, whether they are currently
         maintained and driveable, or are now abandoned and overgrown with
         vegetation. When possible, historic aerial photographic coverage from a
         number of years (perhaps one or two flights per decade) should be
         selected to bracket major storms in the watershed. This will allow the
         identification of roads which have been storm-tested, and closer
         analysis will reveal at least some of the most obvious erosional
         consequences of storm (stream crossings washouts, landslides, debris
         torrents, etc.). A preliminary transportation plan is developed for the
         watershed at this time, outlining the best long-term permanent and
         seasonal road network needed to manage natural resources.

      2. FIELD ASSESSMENT AND PRIORITIZATION--Second, major, potentially
         treatable or preventable sources of erosion and sediment yield are
         identified through field inventories and prioritized for treatment
         during field mapping. In high-priority watersheds, efforts are made to
         delineate which roads pose a high risk of accelerated or chronic
         sediment production and delivery, or high long-term maintenance costs,
         and which might be excellent candidates for decommissioning (proper
         "hydrologic closure," not just barricading or blocking to traffic). The

                                     P-102
<PAGE>
         preliminary transportation plan is revised and finalized following this
         field inventory phase.

      3. PRESCRIPTION DEVELOPMENT--Once sites are identified and prioritized,
         general prescriptions for erosion control and erosion prevention are
         developed for each major source of treatable erosion that, if left
         untreated, would likely result in sediment delivery to streams.
         Sediment which is contributed to small streams can be as important as
         that which is delivered directly to major fish-bearing watercourses,
         since all sediment which enters upland streams will eventually be
         transported downstream to channels with fish habitat. Generalized
         prescriptions which should be identified during the field inventory
         include types of heavy equipment needed, equipment hours, labor
         intensive treatments required, estimated costs for each work site, and
         expected sediment savings.

      4. TREATMENT RECOMMENDATIONS--In the final step of the assessment, a
         report and plan is developed which outlines recommendations and
         pinpoints areas within each watershed which would benefit most from
         cost-effective erosion control and erosion prevention work. In
         addition, recommendations are made on how ongoing land use practices in
         the watershed might be further modified to reduce the threat of future
         erosion and sediment yield from ongoing land management activities.

Requiring proposed work to meet preestablished cost-effectiveness criteria is
critical to developing a defensible and objective watershed protection and
restoration program. THE COST-EFFECTIVENESS OF TREATING A WORK SITE IS DEFINED
AS THE AVERAGE AMOUNT OF MONEY SPENT TO PREVENT ONE CUBIC YARD OF SEDIMENT FROM
ENTERING OR BEING DELIVERED TO THE STREAM SYSTEM (Weaver and Sonnevil, 1984). By
using this evaluation methodology, a variety of different techniques and
proposed projects can be compared with each other using the same criteria:
reducing accelerated erosion and keeping eroded sediment out of the watershed's
streams.

If a watershed sediment assessment is done well, the logical next step will be
for skilled equipment operators, laborers, and erosion control specialists
immediately to implement those projects deemed most cost-effective and most
beneficial to long-term watershed health and the protection of fisheries
resources. Implemented projects can consist of erosion control and erosion
prevention work, as well as changes in land use practices (another form of
proactive erosion prevention). PALCO generally implements those moderate and
high priority sites with a predicted cost-effectiveness of $8/yd(3) or less.

Effective watershed stabilization must incorporate both erosion control and
erosion prevention work, in concert with protective land use practices. Erosion
control practices for steep forested lands impacted by logging and road building
have been thoroughly tested and evaluated and are applicable for most steepland
areas (Sonnevil and Weaver, 1981; Weaver and Madej, 1981; Weaver and others,
1981a; Weaver and Sonnevil, 1984; Weaver and others, 1987a; and Harr and
Nichols, 1993). Projects which provide for erosion prevention are by far the
most cost-effective means of protecting fish habitat and entail the recognition
and treatment of potential sediment sources before they become contributors to
sediment yield. Finally, simple changes in common land use practices (such as
road and landing construction, road maintenance techniques, and road abandonment
practices) can often go a long way to preventing unnecessary, accelerated
erosion in the future. Many of these practices, as related to forest road
systems, are outlined in the appendix "Guidelines for Forest Roads and Landings"
(Draft HCP, July 1998).

                                     P-103
<PAGE>
SEQUENCE OF ASSESSMENT WORK TASKS AND DATA COLLECTION PROCEDURES
The upland watershed sediment source assessment involves several discrete steps
or stages. These steps are a necessary precursor to on-the-ground watershed
protection and restoration work which is to be undertaken in the future. They
ensure that the most critical, cost-effective erosion prevention and erosion
control projects in the watershed are undertaken first.

PHASE 1: AIR PHOTO ANALYSIS--The first step is to assemble and analyze historic
aerial photographs, maps, digital mapping data, GIS information, and relevant
literature available for the watershed. These data are used to construct
accurate road maps and to create a general land use and erosion history of the
assessment area or sub-watershed, including road locations, road construction
history, landslide locations and mass movement history, "road-related" erosion
(stream crossing washouts, gullies, and landslides, where visible), expected
locations of all stream crossings, and the location (and timing) of streamside
landslides. Stream flow records for this or nearby watersheds are also reviewed
to determine information on the magnitude and frequency of historic floods.

An enlarged version of the 7 1/2-minute USGS quadrangle(s), taken from digital
map data, is used as the base for identification and location of roads,
watersheds, and property boundaries in the assessment area. Enlarged versions of
the 7 1/2-minute USGS quadrangles can be used to plot road locations, mapped
sites and treatment locations. PALCO has sufficient GIS capabilities to produce
accurate base maps. Every road that is identified from the aerial photo analysis
is then scheduled for field assessment to identify both past and future sediment
sources.

Aerial photographs used for field mapping are typically 1:12,000 scale (1 inch
equals 1,000 feet), color, or black-and-white 9- by 9-inch, vertical photos
flown as recently as is possible. This is a good scale to employ, as smaller
scale photos (e.g., 1:20,000) often do not provide sufficient clarity or detail.
Recent photos are often available in true color. Historic black and white aerial
photographs, taken beginning in the 1940s, provide a time sequence of images
used to isolate periods of harvesting, road building, road abandonment, and
erosion (especially landsliding) in the watershed.

PHASE 2: FIELD ASSESSMENT (INVENTORY)--Phase two of the watershed sediment
source assessment involves field inventories and site analyses. Several levels
of field inventory and assessment are carried out. Detailed inventories of all
maintained and abandoned road systems are used to identify and determine past
and future contributions of sediment to the stream system, as well as potential
treatment sites. The most critical areas and road systems identified during the
air photo analysis are inventoried and evaluated in the greatest detail.

For the detailed field assessment, acetate overlays are attached to each 9- by
9-inch aerial photograph and used to record site location information as it is
collected in the field. Information recorded on these overlays includes road
location, site number and location (road mileage), type or classification of
site, erosional features (streamside landslides, debris torrents, potential
debris slides, gullies and gullied stream channels, washed-out stream crossings,
etc.), stream channels, stream crossings, landings, and all culvert locations.
Global positioning system (GPS) technology is also be used to identify the
location of sites for GIS (computer mapping) applications.

A computer database (data form) is then developed, and more detailed information
is collected for each site of potential sediment yield identified in the field.
Depending on the classification 

                                     P-104
<PAGE>
of a site (stream crossing, debris slide, gully, road and cutbank erosion,
streamside slides, etc.), different portions of the database form are filled in
with the relevant information. Basic information is collected for every site.

Identified sites are first classified according to their potential for sediment
delivery to stream channels. Very small sites are often not worth inventorying
separately, unless they become cumulatively significant (such as road ditches).
Past inventories (e.g., Weaver and others, 1981a) have shown that it is
typically the larger sites that account for most of the accelerated (land-use
related) sediment yield from a watershed. Therefore, it is important to identify
a lower threshold of sediment yield below which a site is not identified in the
field inventory. In most watersheds, this minimum site size may range from 10 to
50 cubic yards, depending on the watershed. In large watershed inventories, it
is often sufficient to identify those sites where there is a potential to yield
at least 25 or 50 cubic yards of sediment to a stream channel (excluding the
more diffuse sediment sources such as road surfaces, ditches, and cutbanks).

During sub-watershed inventories, special attention is paid to all major stream
crossings, all stream crossings with a high diversion potential (DP), and all
stream crossings with a high failure potential (FP) (e.g., undersized culverts).
Based on past inventory work, each of these categories of stream crossings is
assumed to have a high potential for delivering sediment to stream channels,
particularly if they are located on roads that are abandoned or no longer
receive frequent maintenance. Erosion and failure of stream crossings on
abandoned and unmaintained roads, in particular, are likely to eventually occur
when culverts plug during large storms. Once erosion has been initiated,
sediment lost from these locations will be delivered directly into low-order
stream channels and, eventually, to the larger fish-bearing streams.

Visibly unstable fillslopes, unstable log landings, and unstable hillslopes
crossed by either abandoned or maintained logging roads are also described,
especially if they threaten to deliver sediment to a downslope stream channel.
To be visibly unstable, the identified site usually exhibits tension cracks,
vertical scarps, excessive sidecast on steep slopes, springs, leaning trees, or
other geomorphic evidence suggesting past or pending slope failure.

The erosion potential, the potential for sediment delivery, and the potential
for rare, but extreme, amounts of erosion are estimated for each major problem
site or potential problem site in the watershed. The past and future expected
volume of sediment to be eroded, and the volume to be delivered to streams, is
also be estimated for each site. The data tell not only how much has been eroded
and delivered from existing sites, they also provide estimates on how much will
be eroded and delivered in the future, if no erosion control or erosion
prevention work is performed. In some locations, future sediment loss could
exceed field predictions. At the same time, some inventoried features which show
signs of pending or potential failure may never move or deliver sediment to
stream channels.

Finally, in addition to erosional features along roads, selected portions of
tributary streams within each sub-watershed assessment area are inspected for
signs of bank instability, past stream side landsliding, or future bank
failures. The volume of both past and future erosion and landsliding is
estimated and logged on a data form, as well as any obvious associations with
past or ongoing land management activities, so that initial estimates of the
volumetric importance of each erosion process (a sediment source assessment) can
be developed. In addition, some of these streamside sites may also be amenable
to treatment and stabilization.

                                     P-105
<PAGE>
PHASE 3: PRESCRIBING TREATMENT--During the field inventory of existing and
potential erosion sources, a more detailed analysis of each significant site is
performed. This step includes an analysis of the most effective and
cost-effective erosion prevention and/or erosion control work that could be
applied to each of the sites recommended for treatment, including all sites
classified as having a high, moderate, or low priority for treatment.
Recommended treatments are generally prescribed only for sites with a potential
for future erosion and sediment yield because they are the only ones capable of
delivering sediment to downstream fish-bearing stream channels.

The analysis of each recommended treatment site includes generalized heavy
equipment and labor-intensive prescriptions, as well as procedures, cost
estimates, and equipment times needed for effective treatment. The sites
selected for eventual treatment are the ones that are expected to generate the
most cost-effective reduction in sediment delivery to the drainage network and
the mainstem stream channel. Sites which may experience erosion or slope
failure, but which are not expected to deliver sediment to a stream channel, are
not recommended for treatment to protect fisheries resources. General treatments
are cataloged in the computer database during field examination of each site.
The specifics of the recommended treatments, as well as costs and logistics
(e.g., equipment types, excavation volumes, equipment hours, etc.), are all
outlined in this step.

ASSESSING TREATMENT PRIORITIES WITHIN EACH INVENTORIED SUB-WATERSHED

As described above, basic treatment priorities and prescriptions are formulated
concurrent with the identification, description, and mapping of past and
potential sources of road-related erosion and sediment yield. Treatment
priorities are evaluated on the basis of the following factors and conditions
associated with each potential erosion site:

      1. The potential for future erosion (high, moderate, or low)

      2. The expected volume of sediment to be delivered to streams (sediment
         delivery)

      3. The urgency of treating the site (treatment immediacy)

      4. The ease and cost of accessing the site for treatments

      5. Recommended treatments, logistics, and costs

The likelihood of erosion (erosion potential) and the volume of sediment
expected to enter stream channels from future erosion (sediment delivery) at
each site play significant roles in determining its treatment priority. The
larger the potential future contribution of sediment to streams, the more
important it becomes to closely evaluate its potential for cost-effective
treatment.

An erosion potential factor is evaluated as to the likelihood of future erosion
based on local site conditions and field observations. Erosion potential should
be expressed as high, moderate, or low. It is used as a subjective probability
estimate and not an estimate of the volume of erosion.

TREATMENT IMMEDIACY (treatment priority)--Treatment immediacy is evaluated as to
how important it is to perform erosion control or erosion prevention work
quickly. It is also defined as high, moderate, or low, and it represents the
severity or urgency of the threat to downstream areas. An evaluation of
treatment immediacy considers erosion potential, future erosion and delivery
volumes, the value or sensitivity of downstream resources being protected, and
treatability, as well as, in some cases, whether or not there is the potential
for an extremely 

                                     P-106
<PAGE>
large erosion event occur at the site (larger than field evidence might at first
suggest). If mass movement, culvert failure, or sediment delivery is imminent,
even in an average winter, then treatment may have to be performed as soon as
possible, and treatment immediacy might be judged high. Generally, sites that
are likely to erode or fail in a normal winter, and that are expected to deliver
significant quantities of sediment to a stream channel, should be rated as
having a high treatment immediacy or priority.

One other factor influencing a site's treatment priority is the difficulty (cost
and environmental impact) of reaching the site with the necessary equipment to
effectively treat the potential erosion. Many sites found on abandoned or
unmaintained roads require brushing and tree removal to provide access to the
site(s). Other roads require minor or major rebuilding of washed-out stream
crossings and/or existing landslides in order to reach potential work sites
farther out the alignment. Road reconstruction adds to the overall cost of
erosion control work and reduces project cost-effectiveness. Potential work
sites with lower cost-effectiveness, in turn, may be of relatively lower
priority. The fact that a road is abandoned and/or overgrown with vegetation is
not sufficient reason to discount its assessment and potential treatment.
Treatments on heavily overgrown, abandoned roads may still be both beneficial
and cost-effective.

EVALUATING TREATMENT COST-EFFECTIVENESS

Treatment priorities are developed from the above factors, as well as from the
estimated cost-effectiveness of the proposed erosion control or erosion
prevention treatment. Cost-effectiveness is determined by dividing the cost ($)
of accessing and treating a site by the volume of sediment prevented from being
delivered to local stream channels. For example, if it would cost $2,000 to
access and treat an eroding stream crossing that would have delivered 500 cubic
yards (had it been left to erode), the predicted cost-effectiveness would be $4
per cubic yard ($2,000 per 500 cubic yards).

To be considered for priority treatment a site should typically exhibit 1)
potential for significant (more than 25 to 50 cubic yards) sediment delivery to
a stream channel (with the potential for transport to a fish-bearing stream), 2)
a high or moderate treatment immediacy, and 3) a predicted cost-effectiveness
value of no more than about $8 per cubic yard. Other criteria may be important
in selected watersheds, including domestic water supplies, listed aquatic
species, or other valuable downstream resources. Treatment cost-effectiveness
analysis is often applied to a group of sites (rather than on a single
site-by-site basis) so that only the most cost-effective groups of projects are
undertaken. During road decommissioning, groups of sites are usually considered
together since there will be only one opportunity to treat potential sediment
sources along the road.

Cost-effectiveness can be used as a tool to prioritize potential treatment sites
throughout a sub-watershed (Weaver and others, 1981b; Weaver and Sonnevil,
1984). It assures that the greatest benefit is received for the limited funding
that is typically available for protection and restoration projects. Sites, or
groups of sites, that have a predicted marginal cost-effectiveness value (more
than $8 per cubic yard), or are judged to have a lower erosion potential or
treatment immediacy, or low sediment delivery rates, are less likely to be
treated as a part of the primary watershed protection and erosion-proofing
program. However, these sites are usually addressed during future road
reconstruction (when access is reopened into areas for future management
activities), or when heavy equipment is performing routine maintenance or
restoration work on nearby, higher priority sites.

                                     P-107
<PAGE>
REDUCING WATERSHED SEDIMENT RISKS THROUGH PREVENTIVE TREATMENTS AND PROTECTIVE
MEASURES 

Various treatments are applied to prevent erosion and sediment yield to stream
channels from roads and other eroding areas within each sub-watershed. These
include erosion-proofing along roads and landings, total or partial road
decommissioning, road upgrading, and specific treatments along eroding stream
banks, gullies, and other bare soil areas. Sites which are expected to erode and
deliver sediment to streams in the future are the only locations where
opportunity exists for meaningful erosion control and erosion prevention work in
a watershed. At these locations, various specific treatments are employed to
control and prevent future erosion and sediment delivery to stream channels.

RISK REDUCTION THROUGH ROAD DECOMMISSIONING AND ROAD UPGRADING

A critical first step in the overall risk-reduction process is the development
of a watershed transportation analysis and plan. All roads in each planning
watershed are considered for either decommissioning or upgrading, depending upon
the risk of their impacting the aquatic ecosystem. Not all roads are high-risk,
and those that pose a low risk of impacting aquatic habitat in the watershed may
not need immediate attention. It is, therefore, important to rank and prioritize
roads in each sub-watershed based on the potential to impact downstream
resources, as well as importance to the overall transportation system and
management needs in the watershed.

DECOMMISSIONING--Roads which are of low relative priority for decommissioning
include those that follow low-gradient ridges, roads that traverse large benches
or low-gradient upland slopes, and roads with few or no stream crossings. Roads
that are no longer needed for land or resource management may or may not fall
into a high risk classification for removal because of where they are located in
the watershed. For example, many dead-end spur roads which lead to cable yarding
landings high on the hillslope fit into this category of low priority roads for
decommissioning. Even though these routes might be relatively easy and
inexpensive to permanently close, they are not high priority candidates for
immediate decommissioning since their removal will do little to protect the
downstream aquatic ecosystem.

These types of low-impact seasonal and temporary roads may be identified for
closure, but their removal from the transportation system may do little to
protect or remove real threats to the aquatic ecosystem. It is also important to
identify more substantial, permanent roads for removal if they pose significant
threats to the aquatic system. Estimating the future sediment yield and
treatment cost-effectiveness of projects along all roads (as described above)
will help identify which roads in the watershed are truly the best targets for
decommissioning.

Based on potential threats to the aquatic ecosystem, various roads qualify as
best candidates for decommissioning. These often include roads built in riparian
areas, roads with a high potential risk of sediment production (such as those
built on steep inner gorge slopes and those built across unstable or highly
erodible soils), roads built in tributary canyons where stream crossings and
steep slopes are common, roads that have high maintenance costs and
requirements, and abandoned roads. General techniques for decommissioning
(described below) are well documented and tested, and costs and procedures for
each type of activity have been established (Sonnevil and Weaver, 1981; Weaver
and others, 1987a; Weaver and Hagans, 1990; Harr and Nichols, 1993; NPS, 1992).

                                     P-108
<PAGE>
UPGRADING--In most managed watersheds, some roads typically are needed to
provide for long-term resource management, for administrative access, for fire
control, and for other purposes. Roads which are best suited for retention have
to be identified in the transportation planning process for each sub-watershed.
To be protective of fish habitat and the aquatic ecosystem in the watershed,
this planning first considers the erosional consequences of road retention and
then the expressed needs for management activities.

Retained roads are those that are expressly needed for management or as a
component of the overall transportation network. They are typically, but not
exclusively, located on stable terrain, where the risk of fluvial erosion,
stream crossing failure, storm damage, and mass soil movement (landsliding) is
lowest. Each retained road is then upgraded and redesigned as necessary, to make
it largely self-maintaining or requiring low levels of maintenance.

Various upgrading techniques are available to make these stable, well-located
roads as stormproof as is possible. The goal of road upgrading is to strictly
minimize the contributions of fine sediment from roads and ditches to stream
channels, as well as to minimize the risk of serious erosion and sediment yield
when large-magnitude, infrequent storms and floods occur.

Fine sediment contributions from roads, cutbanks, and ditches in refuge
watersheds are minimized by utilizing seasonal closures for hauling and travel,
road surfacing, converting ditched insloped roads to outsloped alignments
(especially at and near the approaches to stream crossings), adding rolling dips
to drain and disperse road surface runoff, and adding rolling dips or ditch
relief culverts immediately adjacent stream crossings (to reduce extension of
the drainage network and eliminate ditch contributions to sediment yield).

Specific techniques employed to stormproof forest roads include increasing
culvert size to accommodate the 50-year flood discharge (or greater), replacing
large culverts with bridges, replacing culverted fills with hardened fords in
areas where debris torrenting is common or can be expected, eliminating the
potential for stream diversion at all high-risk stream crossings, stabilizing or
removing unstable fills and sidecast, and realigning road segments to avoid
instabilities and recognized headwater swales where landsliding and debris
torrenting are likely to occur.

TYPES OF PRESCRIBED HEAVY EQUIPMENT EROSION PREVENTION TREATMENTS

Generic specifications for a variety of preventive watershed treatments have
been developed for decommissioning and erosion-proofing (upgrading) roads and
landings throughout the Pacific Northwest. Recommended treatments may range from
no treatment or simple waterbarring, to full road decommissioning, including the
excavation of unstable sidecast materials, road fills, and all stream crossing
fills. Each of the treatments prescribed for roads or hillslopes has been
well-tested, documented, and evaluated in similar erosion control and erosion
prevention projects on steep forested lands and has been shown to be effective
in significantly reducing sediment yield from managed forest lands (Harr and
Nichols, 1993; Sonnevil and Weaver, 1981; Weaver and others, 1981a; Weaver and
others, 1987a,b; Weaver and Sonnevil, 1984).

ROAD UPGRADING--This activity involves a variety of treatments used to make a
road more resilient in large storms and flood flows. The most important of these
includes stream crossing upgrading (especially culvert up-sizing and elimination
of stream diversion potential), removal of unstable sidecast and fill materials
from steep slopes, and the application of drainage techniques to improve
dispersion of road surface runoff. Standard road upgrading techniques are well
documented and understood (for example, see Pacific Watershed Associates,
1994c).

                                     P-109
<PAGE>
Road upgrading costs may not differ significantly from those required for road
decommissioning. Costs are highly dependent on the frequency and nature of the
potential erosion problems along the alignment, the number and size of stream
crossings whose drainage structures must be upgraded, the number of bridge
installations required, and road surface treatments and surfacing requirements,
as well as the size (volume) of unstable fills that must be excavated and
end-hauled to stable spoil disposal locations.

General heavy equipment treatments for road decommissioning are newer and less
well published, but the basic techniques have been tested, described, and
evaluated (Harr and Nichols, 1993; Weaver and others, 1987a; Weaver and
Sonnevil, 1984). Decommissioning essentially involves "reverse road
construction," except that full topographic obliteration of the road bed is not
normally required to accomplish sediment prevention goals. In order to protect
the aquatic ecosystem, our goal is to hydrologically decommission the road, that
is, to minimize the adverse effect of the road on natural hillslope and
watershed hydrology. From least intensive to most intensive, decommissioning and
upgrading tasks for roads will include at least some of the following tasks(1):

      1. ROAD RIPPING OR DECOMPACTION, in which the surface of the road or
         landing is decompacted or disaggregated using mechanical rippers. This
         action reduces surface runoff and often dramatically improves
         revegetation.

      2. ROLLING DIP INSTALLATION/CONSTRUCTION (CRITICAL DIP) involves dipping
         the roadbed at stream crossings on maintained roads where the potential
         for stream diversion is high, thereby assuring that when culverts plug,
         stream flow will be directed over the road prism and back into the
         natural stream channel, rather than down the road bed. Rolling dips are
         also installed along roads to drain the road surface and disperse
         excess surface runoff.

      3. WATERBARS AND CROSS-ROAD DRAINS are installed at 50-, 75-, or 100-foot
         intervals, or as necessary at springs and seeps, to disperse road
         surface runoff, especially on roads that are to be permanently or
         temporarily decommissioned. Cross-road drains are large ditches or
         trenches excavated across a road or landing surface to provide drainage
         and to prevent the collection of concentrated runoff on the former road
         bed. Waterbars are also installed on seasonal-use roads that are closed
         during the wet season.

      4. INSTALLING OR CLEANING CULVERTS includes adding new or larger culverts
         where they are needed, or cleaning the inlets or outlets of partially
         plugged culverts on maintained roads. Correct installation procedures
         are briefly described in the accompanying text "Guidelines for Forest
         Roads and Landings."

      5. IN-PLACE STREAM CROSSING EXCAVATION (IPRX) is a decommissioning
         treatment that is employed at locations where roads or landings were
         built across stream channels. The fill (including the culvert) is
         completely excavated, and the original stream bed and side slopes are
         exhumed. Excavated spoil is stored at nearby stable locations where it
         will not erode, sometimes being pushed several hundred feet from the
         crossing by tractor(s). A stream crossing excavation typically involves
         more than 

- ---------------
(1)   Many of these and other erosion prevention and erosion control techniques
      are described in the accompanying text "Guidelines for Forest Roads and
      Landings."

                                     P-110
<PAGE>
         simply removing the culvert, as the underlying and adjacent fill
         material must also be removed and stabilized.

      6. EXPORTED STREAM CROSSING EXCAVATION (ERX) is a decommissioning
         treatment where stream crossing fill material is excavated and spoil is
         hauled off-site for storage. Spoil is moved farther up- or down-road
         from the crossing, due to the limited amount of stable storage
         locations at the excavation site. This treatment frequently requires
         dump trucks to end-haul spoil material to the off-site location.

      7. IN-PLACE OUTSLOPING (IPOS) ("pulling the sidecast") calls for
         excavating unstable or potentially unstable sidecast material along the
         outside edge of a road prism or landing and replacing the spoil on the
         roadbed against the corresponding, adjacent cutbank, or within several
         hundred feet of the site. Placement of the spoil material against the
         cutbank usually blocks access to the road and is used in road
         decommissioning. In road upgrading, the excavated material can be used
         to build up the roadbed and convert an insloped, ditched road to an
         outsloped road.

      8. EXPORTED OUTSLOPING (EOS) is comparable to in-place outsloping, except
         spoil material is moved offsite to a permanent, stable storage
         location. Where the road prism is very narrow, where there are springs
         along the road cutbank or where continued use of the road is
         anticipated, spoil material typically is not placed against the
         cutbank, and material is end-hauled to a spoil disposal site. This
         treatment frequently requires dump trucks to end-haul spoil material.
         This treatment removes all or part of the roadbed.

Only in relatively few instances does road decommissioning have to include full
recontouring of the original road bed. Typically, potential problem areas along
a road are isolated to a few locations (perhaps 10 to 20 percent of the road
network to be decommissioned) where stream crossings have to be excavated,
unstable landing and road sidecast has to be removed before it fails, or roads
cross potentially unstable terrain, and the entire prism has to be removed. Most
of the remaining road surface simply needs permanently improved surface
drainage, using decompaction, road drains, and/or partial outsloping.

Successfully decommissioning most roads will cost a fraction of complete or
total topographic road obliteration and can be significantly less expensive than
road upgrading. Costs are highly dependent on the frequency and nature of the
potential erosion problems along the alignment. Table 1 lists a number of
treatments and their typical applications.

TABLE 1.  Sample Techniques and Applications for Decommissioning Forest Roads
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                TREATMENT                                                  TYPICAL USE OR APPLICATION
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>
Ripping or decompaction                                           Improve infiltration; decrease runoff; assist revegetation

Construction of rolling dips and cross-road drains                Drain springs; drain insloped roads; drain landings

Partial outsloping (local spoil site; fill against the cutbank)   Remove minor unstable fills; disperse cutbank seeps and runoff

Complete outsloping (local spoil site; fill against the cutbank)  Remove unstable fill material where nearby cutbank is dry and 
                                                                  stable

Exported outsloping (fill pushed away and stored down-road)       Remove unstable road fills where cutbanks have springs and cannot 
                                                                  be buried

Landing excavations (with local spoil storage)                    Remove unstable material around landing perimeter
</TABLE>
                                     P-111
<PAGE>
<TABLE>
<CAPTION>
<S>                                                               <C>
Stream crossing excavations (with local spoil storage)            Complete removal of stream crossing fills (not just culvert 
                                                                  removal)

Truck endhauling (dump truck)                                     Haul excavated spoil to stable, permanent storage location where 
                                                                  it will not discharge to a stream
====================================================================================================================================
</TABLE>
LABOR-INTENSIVE EROSION CONTROL AND REVEGETATION TREATMENTS

Hand labor is typically used for both revegetation and erosion control work at
sites disturbed by heavy equipment, where drainage structures need repair or
upgrading, and where hand labor is needed to assist in excavation work. Hand
labor is also needed on sections of road that are recommended for upgrading.
Labor work at drainage structures includes such preventive tasks as adding
culvert downspouts and trash racks, adding extensions to culverts, cleaning
culvert inlets, cleaning debris out of the channel above a culvert inlet, and
assisting in culvert installation or replacement.

Labor-intensive erosion control treatments are often needed on sites where heavy
equipment has been used to perform road decommissioning. Such treatment is
primarily confined to those measures required to stabilize and revegetate soils
exposed by heavy equipment operations. Only the most effective and
cost-effective labor techniques should be prescribed. These include mulching,
seeding, and planting. In general, heavy equipment will perform most of the
significant erosion prevention and erosion control work in drainage basins and
along road networks.

CONTROL OF CHRONIC SEDIMENT YIELD FROM ROADS AND ROADSIDE DITCHES

Road cutbanks and road ditches are thought to deliver relatively significant
volumes of fine sediment to some watersheds in the Pacific Northwest (Reid,
1981), and they have been found to significantly affect watershed hydrology
(Wemple, 1994). Relatively simple treatments will also be performed to upgrade
PALCO road drainage systems to significantly reduce or largely eliminate these
watershed effects. Fine sediment can usually be prevented from entering
culverted stream crossings by installing ditch relief culverts or rolling dips
just up-road from stream crossings, or by outsloping roads in the immediate
vicinity of stream crossings (Pacific Watershed Associates, 1994a). Such
treatments also reduce the hydrologic impacts of roads (e.g., increased peak
flows and timing of peak flows) on watershed function.

REDUCING WATERSHED RISKS THROUGH OTHER LAND MANAGEMENT MEASURES

Physical treatment of the erosion control and erosion prevention work sites is a
useful and necessary step in watershed stabilization. It is one of two
complementary methods for erosion-proofing and protecting a watershed from
future impacts. The second, and perhaps the most cost-effective, tool for
minimizing future erosion and sediment delivery to fish-bearing streams is the
use of preventive land use practices and protection measures which limit
watershed disturbances.

Throughout field mapping of active and abandoned roads, timber harvest sites,
rock pits, and grazing areas throughout each sub-watershed, observations are
kept on the effect of past and current land use practices on erosion and
sediment delivery to stream channels. Certain combinations of land use practices
and site variables (soils, slope gradient, bedrock geology, slope position, etc)
are may be documented to contribute to, or influence, the magnitude or location
of watershed erosion. Based on field observations and watershed assessment and
inventory data, current and future land use practices can then be modified in
that watershed to 

                                     P-112
<PAGE>
help provide passive protection to downstream aquatic resources, especially from
impacts which occur during infrequent floods.

Practical protection measures related to road networks and timber harvesting are
developed to address issues such as improved road location and design standards,
operations (including timber harvesting) on steep inner gorge slopes or other
suspect geomorphic locations, road construction and drainage practices, stream
crossings, road maintenance practices, gullying and stream bank erosion, and
road decommissioning. For grazed lands, grazing allocations, and riparian
planting, and fencing localized enclosures, seasonal restrictions, and other
passive measures can be employed to lessen the potential for sediment-related
impacts to stream channels.

As with other forms of watershed conservation practices, erosion prevention is
usually far more cost-effective than trying to control erosion once it has
begun. Most of the recommendations for land use activities that stem from a
watershed assessment and inventory focus on prevention.

REFERENCES CITED

Biswell, B.L. and E. Forsman.  1997.  Draft - The effects of landscape character
    and stand structure on the distribution and abundance of the red tree vole
    (ARBORIMUS LONGICAUDUS) in western Oregon. Pacific Northwest Research
    Station, Olympia, Washington. 13pp.

Cederholm, C.J. and L.M. Reid. 1987.  Impact of forest management on Coho salmon
    populations of the Clearwater River, Washington: A project summary. IN:
    Streamside Management, eds. Salo and Cundy. University of Washington,
    Institute of Forest Resources, pages 372-398.

Dietrich, W.E. and T. Dunne, 1978, Sediment budget for a small catchment in 
    mountainous terrane, Ziet. Geomorph. N.F., Suppl. Bd. 29, pages 191-206.

Dryness, C.T., 1967, Mass soil movement in the H.J. Andrews Experimental Forest,
    USDA, Forest Service, PNW Research Station, Portland, Oregon, PNW-42, 12
    pages.

Farrington, R.L. and M.E. Savina, 1977, Off-site effects of roads and clearcut
    units on slope stability and stream channels, Fox Planning Unit, USFS, Six
    Rivers National Forest, Eureka, California.

Fiksdal, A.J., 1974, A landslide survey of the Stequalehoe Creek watershed,
    University of Washington, Fish Research Institute, FRI-UW-7404.

Frissell, C.A. and R.K. Nawa, 1992, Incidence and causes of physical failure of 
    artificial habitat structures in streams of western Oregon and Washington.
    North American Journal of Fisheries Management, 12:182-187.

Frissell, C.A. and W.J. Liss, 1986, Classification of stream habitat and 
    watershed systems in south coastal Oregon, and an assessment of land use
    impacts, Progress report prepared for Oregon Dept. of Fish and Wildlife, Oak
    Creek Laboratory, Oregon State University, Corvallis, Oregon, 51 pages.

Frissell, C.A., 1992, Cumulative effects of land use on salmon habitat in
    Southwest Oregon coastal streams, Ph.D. Thesis, Oregon State University,
    Corvallis, Oregon, 227 pages.

Frissell, C.A., 1993, A new strategy for watershed restoration and recovery of 
    Pacific salmon in the Pacific Northwest. Prepared for the Pacific Rivers
    Council, Eugene, OR. 31 pages.

                                     P-113
<PAGE>
Gould, G.  1997.  Draft - distribution of the California red tree vole:  
    preliminary evaluation. California Department of Fish and Game, Sacramento,
    California 5pp.

Grant, G., 1988, The RAPID technique:  a new method for evaluating downstream 
    effects of forest practices on riparian zones. USFS, Pacific Northwest
    Forest Research Station, Gen. Tech. Report PNW-GTR-220, Portland, OR. 36
    pages.

Hagans, D.K. and W.E. Weaver, 1987, Magnitude, cause and basin response to 
    fluvial erosion, Redwood Creek basin, northern California. IN: Erosion and
    sedimentation in the Pacific Rim (proceedings of the Corvallis symposium,
    August, 1987), Eds. R.L. Beschta and others, IAHS Publication No. 165, pp.
    419-428.

Hagans, D.K., W.E. Weaver and M.A. Madej.  1986.  Long-Term Onsite and Off-Site 
    Effects of Logging and Erosion in the Redwood Creek Basin, Northern
    California. IN: Papers presented at Amer. Geophys. Union meeting on
    cumulative effects (9-13 Dec. 1985, San Francisco, Calif.), Tech. Bull. 490,
    pp. 38-66, National Council of the Paper Industry (NCASI), New York, New
    York.

Harr, R.D. and R.A. Nichols. 1993, Stabilizing forest roads to help restore fish
    habitats: A Northwest Washington example. Fisheries. Vol.18, no. 4, pages
    18-22.

Higgins, P., S. Dobush and D. Fuller, 1992, Factors in northern California 
    threatening stocks with extinction. Prepared for the Humboldt Chapter
    American Fisheries Society, Arcata, CA, 26 pages.

Kelsey, H.M., M. Raines and M.J. Furniss, 1989, Sediment budget for Grouse Creek
    basin, Humboldt County, California. Grouse Creek Study, Technical Report #1,
    USFS, Six Rivers National Forest, Eureka, CA, 78 pages.

Knopp, C., 1993, Testing indices of cold water fish habitat. Final report for
    North Coast Regional Water Quality Control Board, Santa Rosa, CA., 56 pages.

LaHusen, R.G. 1984.  Characteristics of management-related debris flows, 
    northwestern California. In: Symposium on effects of forest land use on
    erosion and slope stability, eds. C.L. O'Loughlin and A.J. Pearce. IUFRO,
    May, 1984.

Lisle, T.E. and S. Hilton, 1992,  The volume of fine sediment in pools: an index
    of sediment supply in gravel-bed streams. Water Resources Bulletin, vol.28,
    no 2, pages 371-383.

Lisle, T.E., 1981, The recovery of stream channels in north coastal California 
    from recent large floods. IN: Habitat Disturbance and Recovery Proceedings
    (K. Hashagen (ed)), Cal Trout, San Francisco, CA, pages 31-41.

Madej, M.A., 1987, Residence times of channel-stored sediment in Redwood Creek,
    northwestern California, IN: Erosion and Sedimentation in the Pacific Rim,
    Proceedings of the Corvallis Symposium, August, 1987, IAHS Publication No.
    165, pages 429-438.

National Park Service (NPS), 1992, Watershed restoration manual. Redwood 
    National Park, Crescent City, California. 39 pages.

Nehlsen, W., J.E. Williams, J.A. Lichatowich, 1991, Pacific salmon at the 
    crossroads: west coast stocks of salmon, steelhead, and sea-run cutthroat
    trout at risk, Fisheries, Vol. 16, No. 2: pages 4-21.

                                     P-114
<PAGE>
Pacific Rivers Council (PRC), 1992, Salmonid habitat restoration: rationale and 
    framework for legislation. PRC, Eugene, Oregon, 6 p.

Pacific Watershed Associates (PWA), 1990, Pine Creek watershed assessment
    report: A plan of action for erosion prevention and erosion control in the
    Pine Creek watershed, Hoopa Tribal Fisheries, Hoopa, CA, 95 pages +
    appendices.

Pacific Watershed Associates, 1994a, Dumont Creek watershed assessment report:
    an erosion inventory and plan of action for erosion prevention and erosion
    control, Dumont Creek, Umpqua National Forest, Oregon, prepared for the U.S.
    Forest Service, Umpqua National Forest, Roseburg, Oregon, and the Pacific
    Rivers Council, Eugene, Oregon, 85 pages + appendices.

Pacific Watershed Associates, 1994b, Action plan for restoration of the South
    Fork Trinity River watershed and its fisheries, prepared for the U.S. Bureau
    of Reclamation, and the Trinity River Task Force, Weaverville, California,
    388 pages.

Pacific Watershed Associates, 1994c, Handbook for forest and ranch roads, 
    prepared for the Mendocino County Resource Conservation District in
    cooperation with the California Department of Forestry and the U.S. Soil
    Conservation Service. Mendocino Resource Conservation District, Ukiah,
    California. 163 pages.

Pacific Watershed Associates, 1996, Aerial reconnaissance evaluation of 1996
    storm effects on upland mountainous watersheds of Oregon and southern
    Washington. Prepared for the Pacific Rivers Council, Eugene, Oregon, 22
    pages + appendices.

Reeves, G.H., F.H. Everest, and T.E. Nickelson, 1988, Identification of physical
    habitat limiting the production of coho salmon in western Oregon and
    Washington. USFS, Pacific Northwest Research Station, Portland, OR,
    PNW-GTR-245.

Reid, L.M., 1981, Sediment production from gravel-surfaced forest roads,
    Clearwater Basin, Washington. University of Washington, College of
    Fisheries, Fisheries Research Institute, Publication No.
    FRI-UW-8108, Seattle, WA. 247 p.

Sedell, J.R., G.H. Reeves, F.R. Hauer, J.A. Stanford, and C.P. Hawkins. 1990.  
    Role of refugia in recovery from disturbance: modern fragmentation and
    disconnected river systems. Environmental Management. Vol. 14, pages
    711-724.

Sonnevil, R.A. and W.E. Weaver, 1981, The evolution of approaches and techniques
    to control erosion on logged lands in Redwood National Park, 1977-1981, IN:
    Watershed Rehabilitation in Redwood National Park and other Pacific Coastal
    Areas, proceedings of a symposium held August 24-28, 1981, Ed: R.N. Coats,
    The Center for Natural Resources Studies of JMI, Inc. (Napa California) and
    Redwood National Park (Arcata, California), pages 258-272.

Swanson, D.R., M.M. Swanson and C. Woods. 1981.  Analysis of debris-avalanche
    erosion in steep forest lands: an example from Mapleton, Oregon. In: Erosion
    and sediment transport in Pacific Rim steeplands. I.A.H.S. publ. no. 132,
    pages 67-75.

Swanson, F.J. and F.J. Dyrness. 1975.  Impact of clearcutting and road 
    construction on soil erosion by landslides in the Western Cascade Range,
    Oregon. Geology. Vol 3, No 7, pages 393-396.

                                     P-115
<PAGE>
Swanston, D.N. and F.J. Swanson. 1976.  Timber harvesting, mass erosion and 
    steepland forest geomorphology in the Pacific Northwest. In: Geomorphology
    and Engineering, ed. D.R. Coates. Dowden, Hutchinson and Ross, Publishers,
    Stroudsburg, Pennsylvania, pages 199-221.

U.S. Department of Agriculture (U.S. Forest Service), 1993, "Forest Ecosystem 
    Management: An Ecological, Economic and Social Assessment." Forest Ecosystem
    Management Assessment Team (FEMAT), Interagency SEIS Team, Portland, Oregon.

U.S. Department of Agriculture (U.S. Forest Service), April 1996.  "Landslides 
    - 1995-1996." Unpublished report. Clearwater National Forest, Orofino,
    Idaho.

Weaver, W.E. and D.K. Hagans, 1990, Techniques and costs for effective road 
    closure, Pacific Watershed Associates Technical Paper #90-1, 7 p.

Weaver, W.E. and M.A. Madej, 1981, Erosion control techniques used in Redwood 
    National Park, Northern California, 1978-1979, IN: Proceedings, 1981
    Symposium on Erosion and Sediment Transport in Pacific Rim Steeplands, Pub.
    No. 132, International Association of Hydrological Sciences, Washington,
    D.C., pages 640-654.

Weaver, W.E. and R.A. Sonnevil, 1984, Relative cost- effectiveness of erosion
    control for forest land rehabilitation, Redwood National Park, IN: Erosion
    Control...Man and Nature, Proceedings of Conference XV, International
    Erosion Control Association, February 23 and 24, 1984, Denver, Colorado,
    pages 83-115.

Weaver, W.E., A.V. Choquette, D.K. Hagans and J. Schlosser, 1981a, The Effects
    of Intensive Forest Land Use and Subsequent Landscape Rehabilitation on
    Erosion Rates and Sediment Yield in the Copper Creek Drainage Basin, Redwood
    National Park, IN: Proceedings, Symposium on Watershed Rehabilitation in
    Redwood National Park and Other Coastal Areas, August 1981, Arcata,
    California, Center for Natural Resource Studies of the John Muir Institute,
    Berkeley, California, pages 298-312.

Weaver, W.E., D.K. Hagans and M.A. Madej, 1987b,  Managing forest roads to 
    control cumulative erosion and sedimentation effects. IN: Proc. of the
    California watershed management conference, Report 11 (18-20 Nov. 1986, West
    Sacramento, Calif.), Wildland Resources Center, Univ. of California,
    Berkeley, California, 6 pages.

Weaver, W.E., M.M. Hektner, D.K. Hagans, L.J. Reed, R.A. Sonnevil, G.J. Bundros.
    1987a. An Evaluation of Experimental Rehabilitation Work, Redwood National
    Park. Redwood National Park Technical Report 19. Nat'l Park Service, Redwood
    National Park. Arcata, California, 163 pages.

Weaver, W.E., M.S. Seltenrich, R.A. Sonnevil, and E.M. Babcock, 1981b, The Use
    of Cost-Effectiveness as a Technique to Evaluate and Improve Watershed
    Rehabilitation for Erosion Control, Redwood National Park, IN: Proceedings,
    Symposium on Watershed Rehabilitation in Redwood National Park and Other
    Coastal Areas, August 24-28, 1981, Arcata, California, Center for Natural
    Resource Studies of the John Muir Institute, Berkeley, California, pages
    341-360.

Weaver, William E., Danny K. Hagans, and James H. Popenoe, 1995, Magnitude and 
    causes of gully erosion in the lower Redwood Creek basin, Northwestern
    California, U.S. Geological Survey Professional Paper 1454I, Pages I1-I21.

                                     P-116
<PAGE>
Wemple, B.C., 1994, Hydrologic integration of forest roads with stream networks 
    in two basins, western Cascades, Oregon. Oregon State University. M.S.
    Thesis.

                                     P-117
<PAGE>
EXHIBIT A

EXPLANATION/INSTRUCTION FOR ROAD INVENTORY DATA FORM

The following field inventory dataforms are examples of the types of data,
related to stormproofing watersheds, currently being collected on PALCO lands.
The data collection process is iterative. As new knowledge is gained about
ecosystem processes, the specific questions on the data form will change to
reflect this increased understanding.

The Field Inventory Data Form was developed to assist in the assessment of past
and potential future erosion problems, including their nature, cause, magnitude,
and solution. It is used to identify and classify erosion problems, to
prioritize potential work sites, and to prescribe specific watershed treatments
aimed at protecting stream channels and fish habitat.

Use of this work sheet is intended to provide a standardized and comparable
analysis of observed features throughout a watershed. Using this form, field
personnel can measure, describe, and interpret landforms and erosional problems
in a consistent and uniform manner. In addition, data are most useful if they
are collected in a computerized database format that will allow for inventory
information to be rapidly searched, analyzed, and used to prepare a work plan
for implementation.

Based on field observations and interpretive remarks provided on this form, and
developed through additional site inspections, land managers will be provided
with a prioritized listing of the most critical, ongoing, and potential sediment
sources within each basin.

The following text is provided to help explain the intent and meaning of many of
the questions and to suggest the format of possible answers, contained on the
Inventory Data Form. Not all questions are applicable for each site identified
in the field. Only those questions which are applicable for a site should be
answered, and only the type of answer allowed (e.g., "Yes" or "No", or a number)
should be given. Comments can be made in the comment sections. The questions are
largely self-explanatory; therefore, no instructions for use of the landslide
form have been provided at this time.

      1. SITE NUMBER--The identification name or number given this specific
         site. Each site should have a unique ID number for future reference;
         the number is shown on an aerial photo mylar overlay. The number is
         also used to identify each site in database searches.

      2. MILEAGE--For each site that could be reached by a vehicle, a mileage
         figure is logged on the photo overlay map and on the computerized data
         sheet. Mileages are typically given from the start of the road for each
         site that could be reached by vehicle. If the road was not driveable,
         the word "WALK" is used instead of a mileage. The length of
         walking-roads is then determined from digitizing maps or aerial
         photographs.

      3. PHOTO--The flight line and frame of the air photos used for mapping.
         Original field mapping information is contained on an acetate overlay
         for each of the aerial photos covering the assessment area.

      4. SKETCH?--Have you made a sketch of the site on the back of the data
         form?

                                     P-118
<PAGE>
      5. ROAD NAME--The name of the road upon which the site is located or
         closest to. Many roads have posted names, such as the #500 Road. Other
         roads will be un-named, and you will have to develop a logical
         numbering system.

      6. MAINTAINED (Y, N)--Is the road currently being maintained? Is there
         evidence of maintenance activities having been performed recently?

      7. ABANDONED (Y, N)--Answer "Yes," if the road is abandoned or blocked and
         unmaintained. The road may still be driveable, but it is classified as
         abandoned if there is no obvious maintenance to the culverts, the
         ditches are not cleaned, and vegetation is overgrowing the roadbed.
         Spur roads are also considered abandoned if they are completely and
         permanently blocked at their beginning. Gated roads are not necessarily
         considered abandoned, but they may be. If the road is not abandoned,
         then it is considered maintained.

      8. DRIVEABLE (Y, N)--Could you drive on the road, or are there
         obstructions, washouts, or vegetation that make it impossible?

      9. INSPECTOR(S)--Use the names or initials of the inventory crew.

     10. DATE (MAPPED)--The date the field mapping for this site was carried
         out.

     11. WATERSHED--The name of the watershed (from the map or from the
         landowner).

     12. YEAR BUILT--This is the first year the road showed up on aerial
         photographs. This is not likely the year it was constructed. The
         construction history for roads in the assessment area is obtained from
         maps and aerial photographs.

     13. TREAT (Y,N)--The answer to this question represents the final
         recommendation as to whether on not this site should be treated. It is
         answered "Y" if the site should be treated, "Y?" if the site should be
         treated or if equipment doing other work is at or near the site and "N"
         if this site is not recommended for treatment.

     14. SEDIMENT YIELD (Y, N)--Will this site yield sediment to a stream
         channel if it is left untreated? If this question is answered "N," then
         you probably don't need to fill out a data sheet (it's not a site).

     15. UPGRADE?--Are the recommended measures aimed at upgrading and
         stormproofing this road?

     16. DECOMMISSION?--Has this road been decommissioned or is it being
         recommended for decommissioning?

     17. PROBLEM TYPE (CIRCLE)--Circle the appropriate type(s) of problems at
         each locality. (Note--gullies are new channels that have a cross
         sectional area over 1 square foot (1 inch by 1 inch). Gullies are
         caused by concentrated surface runoff (often below culvert outfalls, on
         skid trails or on large bare areas such as landslide scars), or by
         stream diversions. Anything smaller is considered a rill and is lumped
         with surface erosion processes. Streambank erosion is often natural and
         unavoidable, but can be accelerated by the buildup of bed deposits in
         the channel, deflected stream flow caused by landslides or debris in
         the channel, or by increases in discharge.)

                                     P-119
<PAGE>
     18. ROAD FILL FAILURE (Y, N)--This involves the outside edge of the road
         prism where loose material was pushed over the side during road
         construction. These failures can show up many years after construction.

     19. LANDING FILL FAILURE (Y, N)--This involves the outside edge of the log
         landing, where loose material was pushed over the side during landing
         construction. These failures can show up many years after construction.

     20. DEEP-SEATED SLIDE (Y, N)--This feature usually covers fairly large
         areas with multiple scarp systems running through natural slopes and/or
         across roads and skid trails. It is characterized by emerging
         groundwater, leaning trees, active and inactive scarp systems, and
         episodic, seasonal movement from several feet to several hundred feet
         annually. Some may not move annually. Most deep-seated landslides are
         difficult and expensive to control. They usually involve much more than
         just the road fill.

     21. CUTBANK SLIDE (Y,N)--This is a landslide that is confined to the
         cutbank on the inside of the road. Usually, these landslides just dump
         material on the roadbed, and none of it gets into the stream channels.
         Some of the bigger slides can go right over the road and down-slope
         into a channel. Cutbank slides are usually just maintenance problems
         (not sediment yield problems).

     22. ALREADY FAILED (Y,N)--Landslides which have already failed are
         generally inactive features that have partially or largely revegetated
         and show no significant signs of pending erosion or sediment delivery.
         Gullies will often have armor lag deposits in the channel bed.
         Landslides may be inactive, even though vegetation is still sparse, and
         the site still looks unstable.

     23. POTENTIAL FAILURE (Y,N)--Features which are assigned this category are
         thought to be potentially ready and waiting to fail. They may be
         currently inactive (showing no signs of movement in the last several
         years), but the scarps and other indicators suggest that during an
         especially large storm the instability could become active and fail or
         move downslope. There is still material ready to go.

     24. DISTANCE TO STREAM (FEET)--How far is this landslide site from the
         nearest stream (where sediment would be delivered) in feet?

     25. SLOPE (PERCENT)--What is the slope of the hillside below the site, in
         percent? This is the slope of the natural ground below the base of the
         fill slope, not the slope of the road fill looking from the outside
         edge of the road. You will have to go down to the foot of the hillslope
         to take a good measurement with your clinometer.

     26. STREAM CROSSING TYPE--Stream crossings are locations where ephemeral,
         intermittent, or perennial streams cross a road. The crossing may be a
         culverted crossing, a bridge, a Humboldt log crossing, or a fill
         crossing that never had any drainage structure installed. Mark "Y," or
         circle the applicable answer.

     27. DIAMETER (CMP)(IN INCHES)--This is the culvert diameter, in inches.
         Typical choices include 12, 18, 24, 30, 36, 42, 48, 52, 60, or 72.
         Measure each culvert with a measuring tape.

                                     P-120
<PAGE>
     28. PIPE CONDITION (O,C,R,P)--This question requires three answers: the
         inlet, the outlet, and the bottom of the culvert pipe. O = OK; C =
         Crushed; R = Rusted (severe, to the point of having holes in the
         bottom); P = Plugged (anything over about 20 percent blocked should be
         marked "plugged").

     29. HEADWALL HEIGHT (INCHES)--Headwall height measurements are only made
         on stream crossings with culverts. Measure the vertical height from the
         bottom of the culvert inlet to the lowest point in the stream crossing
         fill where the water would begin to flow out of the crossing and down
         the ditch, or over the fill onto the road. Some headwall height
         measurements will be made to the low point on the inboard edge of the
         road and others will be made to the ditch. You have to determine the
         location of the low point and indicate where water would flow if the
         culvert were to plug.

     30. CMP SLOPE (PERCENT)--What is the average slope of the culvert? This
         measurement can be taken by looking up the culvert from the outlet, or
         down the culvert from the inlet. Use a clinometer. If the culvert is
         straight, you can place your clipboard in the culvert inlet, put your
         clinometer on your clipboard, and read out the slope gradient.

     31. STREAM CLASS (I, II, III)--These are the stream classes used by CDFG
         and the CDF. Class I waters are fish bearing at some time of the year.
         Class II waters upport aquatic life (e.g., insects and amphibians) or
         at least a portion of the year. Class III waters move sediment, but do
         not provide any habitat for aquatic life, but do show evidence of
         moving sediment to Class I and II waters.

     32. DITCH/ROAD LENGTH (FEET)--The length of road and ditch which
         contributes surface runoff (and fine road sediment) to the stream
         crossing.

     33. PERCENT WASHED OUT (PERCENT)--If the crossing is eroding, how much of
         it has gone? Is it 10 percent washed out, or is it 50 percent washed
         out? If it is completely washed out, you put "100." Culverted stream
         crossings can wash out by having stream flow over the fill, by having
         extreme culvert outlet erosion, or by having a Humboldt log crossing
         develop sink-holes and subsurface gully erosion.

     34. DIVERSION POTENTIAL (Y, N)--Does the crossing have a high diversion
         potential (DP)? (Y or N) That is, if the culvert plugged, would flood
         waters spill over the road and back into the stream channel (no DP) or
         would the water flow down the road or ditch (high DP). All stream
         crossings (where roads cross over stream channels) have either no DP or
         a high DP. There are no other choices. If the crossing has no DP,
         overflow might cause the fill to be washed out, but the streamflow
         would not be diverted out of its channel. If the crossing has a high
         DP, the fill crossing at the point of diversion would not wash out, but
         a gully would form down the road, in the ditch, and/or where the water
         left the road and crossed the slope.

     35. DIVERTED (Y,N)--Is the stream currently diverted down the road?

     36. PLUG POTENTIAL (H, M, L)--This is the estimated potential for this
         culvert (or Humboldt log crossing) to plug with sediment or woody
         debris (high, moderate, or low). It has high potential to plug and fail
         if the capacity is too small, or if the culvert could be easily
         plugged. This is also an estimate of how likely the culvert is 

                                     P-121
<PAGE>
         to plug in the next big storm. The amount of mobile organic debris and
         sediment being transported in the channel and whether an adequate trash
         rack is in place (some crossings work fine without a trash rack because
         little debris moves in the channel during storms) are considered.

     37. CHANNEL GRADIENT (PERCENT)--The slope of the natural channel upstream
         from the stream crossing, in percent. Do not measure the channel
         gradient in the flat reach influenced by the stream crossing and
         culvert inlet.

     38. CHANNEL DIMENSIONS (W, D)--The dimensions of the expected flood flow
         (peak) natural channel width and depth, measured in feet, upstream from
         the crossing in a section of stream unaffected by the stream crossing.

     39. SEDIMENT TRANSPORT (H, M, L)--This is the relative capability of the
         stream to transport sediment (and thereby move sediment and debris down
         to the culvert inlet) (answered--high, moderate or low). This is a
         subjective and relative observation that has to be calibrated in the
         field.

     40. EROSION POTENTIAL (H, M, L)--The estimated potential for additional
         erosion is a judgement call, based on observations already taken, as to
         the potential for additional, significant erosion at this site. This is
         a probability estimate, not an estimate of how much erosion is likely
         to occur. The answer is either high, moderate, or low.

     41. PAST EROSION (YARDS)--The volume of past erosion (cubic yards) at the
         site is recorded. The volume is typically derived from field
         measurements. Width, depth, and length measurements can be recorded
         here also. If the feature is complex, several different measurements
         may be given to account for the entire feature.

     42. DELIVERY (PERCENT)--This is an estimate of the percent of the past
         eroded material that was actually delivered to the stream channel
         system.

     43. FUTURE EROSION (YARDS)--This is the estimated volume of future
         erosion. It is determined by taking area measurements in the field and
         calculating the size and volume of potential erosion that would be
         generated. This question calls for an estimate, but the estimate is
         based on field observations and measurements. For existing gullies,
         potential and existing landslides, and potential stream crossing
         washouts, it is possible to estimate the volume of future erosion that
         is likely to occur.

            -  Volumes are easiest to estimate for potential stream crossing
               washouts, because the fills placed in the channels when roads are
               built are fairly regular in shape, and you can assume most of the
               fill would eventually be lost if the culvert plugged, and the
               crossing washed out by fluvial erosion.

            -  Next, over steepened landings generate limited volumes of
               sediment when they fail by debris sliding, and these quantities
               can be estimated fairly easily.

            -  Existing, enlarging gullies lengthen, widen, and deepen until
               they become stable, and the final dimensions (hence volumes of
               future erosion) may be estimated. Indeed, many existing gullies
               that were formed during major storm events and still look raw may
               already be largely stable. Most sediment 

                                     P-122
<PAGE>
               to be eroded from these features may well be limited to gradual
               bank retreat and collapse.

            -  Debris slides (landslides) generated from steep headwater swale
               areas (usually where they are crossed by roads) are limited in
               size at the point of origination. However, debris slides
               generated at these sites often grow much larger as they move down
               the steep channels and scour debris from the channel bed. This
               may make their final volumes much larger than that estimated at
               the initiation site itself. Use your best judgement, and base
               your volume predictions for such features on occurrences that
               have been documented or observed in your area. If your estimate
               includes additions of material scoured from channels and
               downslope areas, via these debris torrent mechanisms, make sure
               you differentiate the two sources on the check sheet.

            -  The future volumetric yield of large translational landslides can
               be difficult to estimate, largely because they move episodically,
               they move at unpredictable rates, and they occasionally become
               self-stabilized after moving for a period of time. Such slides
               typically are bounded by scarps or other natural features that
               place an upper bound on the amount of material that is likely (or
               possible) to move downslope and into a stream channel. However,
               this is an upper limit and not a reasonable estimate of the
               expected future volume. Instead, an estimate is made of what
               portion of the mass is likely to move downslope before the
               feature eventually stabilizes. Potential volumetric contributions
               from debris slides and other fast mass movements can be predicted
               much more easily than yields from episodically active
               translational landslides.

     44. FUTURE DELIVERY (PERCENT)--Will future eroded sediment enter a stream
         channel? If any of the future eroded sediment will enter a stream
         channel and could eventually be washed to downstream areas, then there
         will be delivery. If all the eroded sediment will be stored on the
         slope and never move into the stream system, then there will be no
         delivery. This is an estimate of how much sediment (expressed as a
         percentage of the volume of expected erosion) that is likely to be
         delivered to the stream channel.

     45. (WXLXD)--Measurements of the potential erosion feature, expressed as
         average width x length x depth. If the feature is complex, several
         different measurements may be given to account for the entire feature.
         These measurements describe the area assumption used by field personnel
         to determine future erosion volumes.

     46. COMMENT ON PROBLEM(S)--The summary comments for each site generally
         describe the nature of the erosion problem and important site
         characteristics. The summary comments section will help the reader
         quickly gain a feel for the site without having to read all the
         detailed questions that follow.

     47. TREATMENT IMMEDIACY (H, M, L)--The subjective answer to this question
         lets you decide if the work must be one right now! or later. Is the
         feature falling apart and going to change dramatically this coming
         winter? Does erosion at this site seriously threaten important
         downslope or downstream resources (e.g., spawning or rearing areas)?
         Answer high, moderate, or low (low means it is not urgent, but
         erosional problems or potential erosion source should be corrected in
         the future). The answer to this question helps field personnel to
         summarize how critical it is to 

                                     P-123
<PAGE>
         perform erosion control work at this site. This answer is based on the
         severity of the potential erosion, its volume, its predicted activity
         level, and the sensitivity of the resources at risk.

     48. COMPLEXITY (H, M, L)--A subjective estimate of the difficulty of
         performing the recommended treatment. For example, a simple stream
         crossing excavation or the excavation of a small unstable fill along
         the outboard edge of the road would usually be categorized as low
         complexity. On the other hand, a 1,000-cubic-yard excavation of a
         Humboldt log crossing which will require construction of a lower access
         road and dump truck endhauling may be classified as a high complexity
         site. It is best to explain your reasons in the comment section at the
         bottom of the data sheet.

     49. MULCH AREA (SQUARE FEET)--This is the expected area that will be bared
         by heavy equipment operations. This area may need mulching and seeding
         to control erosion after operations are complete. Many sites located
         away from stream channels will not need these treatments. Only if bare
         soil could erode and be delivered to a stream channel is there a need
         to mulch and seed.

     50. POSSIBLE TREATMENTS--"Y" is placed next to recommended treatments.
         "Excavate soil" is reserved for excavations where the soil will be
         permanently removed from the site (thus, replacing or installing a
         culvert is not marked "excavate soil" because all the dirt is placed
         back in the hole--if some dirt is permanently removed from the work
         site, then mark "excavate soil").

     51. TOTAL VOLUME EXCAVATED (YARDS)--This is the total volume of material
         which must be excavated from the unstable fillslopes or stream
         crossings at this site. This volume is used to help predict costs and
         equipment times needed to perform the excavation work. In addition, it
         is used to help determine whether endhauling will be necessary to
         dispose of spoil from the site. This is actually the estimated volume
         of material that will have to be excavated from the stream crossing
         site to prevent future erosion and sediment delivery. In many cases,
         because the streambanks must be sloped back to a stable gradient,
         slightly more sediment will have to be excavated from the crossing than
         would eventually fail or be washed away by fluvial erosion. The
         computational field procedure for estimating excavation volumes is not
         described here.

     52. VOLUME PUT BACK IN (CUBIC YARDS)--This is the volume of material that
         is to be put back in the "hole," as in a new culvert installation or a
         culvert replacement.

     53. VOLUME REMOVED (CUBIC YARDS)--This is the volume of excavated material
         that will not be put back into the excavation hole. A good example
         would be the excavation of unstable sidecast material--none would be
         put back in and all of it would be removed. Express these numbers in
         cubic yards.

     54. VOLUME STOCKPILED (CUBIC YARDS)--Estimate the amount of excavated
         spoil that can be stored onsite.

     55. VOLUME ENDHAULED (CUBIC YARDS)--From measurements in the field, the
         available storage volume is calculated and compared to the total
         excavated volume to determine the need for endhauling equipment. If
         local storage is insufficient, 

                                     P-124
<PAGE>
         additional storage sites will have to be found in nearby areas along
         the road. Endhauling requires dump trucks.

     56. EXCAVATION PRODUCTION RATE (CUBIC YARDS/HR)--State the production rate
         (excavation rate) you have used for this site to calculate the needed
         equipment hours. Use the comment section at the bottom of the page to
         itemize how many hours of each piece of equipment are assigned for each
         task and sub-task.

     57. EQUIPMENT HOURS--If a piece of equipment is to perform several
         different tasks or subtasks, then list the individual times that
         combine to add up to total equipment time for each piece of equipment.

            -  EXCAVATOR (HRS)--Estimated hours of excavator time needed for
               direct excavation at the work site. This estimate does not
               include travel time or other miscellaneous tasks.

            -  DOZER (CRAWLER TRACTOR) (HRS)--Estimated hours of tractor time
               needed for direct excavation at the work site. This estimate does
               not include travel time or other miscellaneous tasks.

            -  DUMP TRUCKS (HRS)--Estimated hours of dump truck time needed for
               endhauling excess spoil to stable storage locations.

            -  GRADER (HRS)--Estimated hours of road grader time needed for
               direct excavation and road work at the work site. This estimate
               does not include travel time or other miscellaneous tasks.

            -  LOADER (HRS)--Estimated hours of loader time needed for direct
               excavation at the work site. This estimate does not include
               travel time or other miscellaneous tasks.

            -  BACKHOE (HRS)--Estimated hours of backhoe time needed for direct
               excavation at the work site. This estimate does not include time
               for travelling or other miscellaneous tasks.

            -  LABOR (HRS)--estimated hours of laborers needed to perform such
               tasks as culvert installation, culvert cleaning, etc.

            -  OTHER--This category is reserved for any other tasks or equipment
               not listed above.

     58. COMMENT ON TREATMENT--Included in this comment section are estimated 
         equipment hours needed for backhoes, dump trucks, etc. In addition,
         details for equipment or labor treatments and logistics may be outlined
         in this comment. You should try to fill this comment with useful
         information.

                                     P-125
<PAGE>
ATTACHMENT 4:  CHANGED AND UNFORESEEN CIRCUMSTANCES

I.  THE "NO SURPRISES RULE"

The "No Surprises" rule (Rule) generally provides that, as long as the HCP is
being properly implemented, the federal government will not require additional
land or money from the permittee in the event of unforeseen circumstances, and
that any additional measures to mitigate reasonably foreseeable changed
circumstances will be limited to those changed circumstances specifically
identified in the HCP (and only to the extent of the mitigation specified in the
Plan).

The Rule has the following two major components:

      1. CHANGED CIRCUMSTANCES--If additional conservation and mitigation
         measures are deemed necessary to respond to changes in circumstances
         that were provided for in the HCP, the landowner will be expected to
         implement the measures specified in the HCP, but only those measures
         and no others.

      2. UNFORESEEN CIRCUMSTANCES--The wildlife agencies will not require the
         commitment of additional land, water, or financial compensation, or
         additional restrictions on the use of land, water, or other natural
         resources, even upon a finding of unforeseen circumstances, unless the
         landowner consents. Upon a finding of unforeseen circumstances, the
         wildlife agencies are limited to modifications within conserved habitat
         areas and the HCP's operating conservation program. Additional
         conservation and mitigation measures will not involve the commitment of
         additional land, water, or financial compensation, or additional
         restrictions on the use of land, water, or other natural resources.

"Changed circumstances" are those changes in circumstances affecting a species
or geographic area covered by an HCP, that can reasonably be anticipated by the
landowner and the wildlife agencies at the time of preparation of the Plan, and
that can be planned for.

"Unforeseen circumstances" are those changes in circumstances which are not
"changed circumstances," i.e., those changes in circumstances affecting a
species or geographic area covered by an HCP that could not reasonably have been
anticipated by the landowner and the wildlife agencies at the time of the HCP
development and that result in a substantial and adverse change in the status of
a species covered by the HCP. The wildlife agencies bear the burden of
demonstrating that unforeseen circumstances exist, using the best available
scientific and commercial data available, and considering certain specific
factors.

Consistent with the Rule and long-established agency practice, the HCP
Implementation Agreement (IA) includes provisions restricting the authority of
the agencies to require additional mitigation measures from PALCO to provide for
the conservation of the covered species.

                                     P-126
<PAGE>
II. DYNAMICS OF COASTAL PACIFIC FORESTS--FIRE, WIND, FLOOD, LANDSLIDE, AND
EARTHQUAKE CHANGED CIRCUMSTANCES AND UNFORESEEN CIRCUMSTANCES

INTRODUCTION

The forest ecosystems on PALCO's lands present the context within which this
plan is prepared. These ecosystems are by no means static; they are dynamic and
are regularly impacted by various physical processes that shape and reshape the
habitat for affected resident, transient, and migratory species which occupy
those lands during some or all of their natural history. Indeed, the many
aquatic, avian, and terrestrial species for whose conservation this plan is
crafted evolved in close association with this ever-changing mosaic of
biological elements. However, circumstances on industrial timberland may be much
changed today from original natural conditions, and the rate at which changes
now occur from land management may be accelerated over evolutionary processes.

Briefly, the physical processes which affect the biodiversity and landscape
ecology of PALCO lands are usually of low intensity, and they are generally
quite confined in geographic extent and significance of impact. Nonetheless,
historically in some forest environments, physical processes have on rare
occasions been of "catastrophic" intensity, from the standpoint of impact to
individual plants and animals, and these can affect large areas of the forested
landscape. The very term "catastrophe" means a sudden, unexpected disaster, for
which there can be no preparation. The term, intensity, periodicity, and scale
of such "catastrophic" events remain stochastic, impossible to predict, and they
are inevitably differentially applied across the landscape.

That physical processes can significantly alter forest habitat has been a
substantive consideration in the development of this Plan. Below, we briefly
summarize why we believe such possibilities are sufficiently remote as to
require no further or additional land management restrictions beyond those
described below as the appropriate response or range of responses to a
particular changed circumstance.

The human perspective of processes acting on the physical and biological
environment is generally narrow and limited, given the temporal and spatial
context of the occurrence and frequency of such events. But it is important to
understand the dynamics of the relationship between the physical processes at
work in the forest environment and their effects upon forest habitat. This
understanding is enhanced by observing both the present relationship and the
physical record left in location geology, tree rings, soil profiles, relic tree
distributions, etc.

The marbled murrelet, the coho salmon, the northern spotted owl, and other
forest and aquatic species embraced within this habitat conservation plan were
no doubt present in North America prior to the arrival of the first Native
Americans, and their populations were doubtless affected by changing climatic
conditions, just as were the first Native Americans in North America (see
Hoffecker, et al. 1993 for perspective). Indeed, the coastal areas of southern
Alaska and British Columbia (and much of Washington), where marbled murrelets
are now most abundant, were under ice, and forests were absent, during the last
glacial maxima (see interesting presentation in Pielou 1991). Obviously, marbled
murrelets and other forest-related species subsequently successfully colonized
the forests of these areas. Since then, they have persisted in the presence of
forest processes, including the effects of fire and wind, flood, earthquake and
landslides, on forest ecosystems and structure.

                                     P-127
<PAGE>
Presented here is a short review of literature on fires, windstorms, and other
physical processes, and their effects on the coastal forests of the Pacific
Northwest. In addition, our observations of forest structure relative to these
processes on PALCO lands are presented. This review is not exhaustive of the
primary technical literature, although such references are cited, but in the
main relies on technical review articles. Unfortunately, the literature on this
subject is derived from few locations in the region, and summary statements are
necessarily general in nature. The vast environmental heterogeneity of the
forests of the region compounds the difficulty encountered in any attempt to
predict the likelihood or scope of these kinds of events, or the potential for
the effects and impacts they may pose.

The relationship between fire, flood, and other physical processes in the
structure and composition of forest communities has been appreciated for a
considerable period of time. In general, there is a growing awareness of the
role and importance of fire, and to a lesser degree windstorms and other more
localized disturbance agents, in the maintenance of animal communities and
habitat within the North American landscape, including the Pacific Northwest
coastal forests (see e.g., Franklin and Dyrness, 1973; Brown, 1985; Henderson et
al., 1989; Morrison & Swanson, 1990; Agee, 1991).

It is generally appreciated that fire events, especially catastrophic events,
effect immediate changes in vegetation structure and contained animal
communities (Quinn, 1990 and contained references). Such changes are also known
for forest areas (Huff et al., 1985). There is little doubt that large,
catastrophic fires, windstorms, and other significant environmental events have,
just as did the eruption of Mt. Saint Helen's, the potential to impact members
of local animal communities through changes in supporting habitats. However, it
is also quite apparent that the populations of many species have survived in the
presence of periodic fires, floods, earthquakes, and windstorms within their
occupied ranges and habitats, as they occur in present forests. More likely than
not, most species will continue to survive with populations of sufficient size,
distribution, and connectivity to successfully avoid concerns for genetic
isolation and stochastic demographic events.

THE ROLE AND EFFECTS OF FIRE

Fire can be a significant agent in determining forest structure in the Pacific
Northwest, but its effects, intensity, and frequency vary considerably (Agee and
Edmonds, 1992). Although it is possible to generalize that fire is an important
element in forest ecology, it is not possible to specify the impacts of fire on
any given area. This is so because invariably, fires are not uniformly
distributed through time (Morrison and Swanson, 1990), the areas affected often
differ markedly (Henderson et al., 1989), and the intensity and scale vary
considerably (Henderson et al., 1989; Morrison and Swanson, 1990). Regional
examples of the role of fire over the past several hundred to thousand years
demonstrate this variability.

The Olympic Peninsula of Washington, the site of the Olympic National Park and
the Olympic National Forest, is well known for the large variation in rainfall
and plant communities. The Olympic Peninsula also provides important habitat for
a variety of at-risk fish and wildlife species. Much of the forest of the
Olympic Peninsula is theoretically within the known daily flight range of
nesting marbled murrelets, for example. Generally, the western lowlands of the
Olympic Peninsula, an area of significant rainfall, are within the Sitka Spruce
Zone, while the eastern and northeastern lowlands, areas of lower rainfall, are
within the Western Hemlock Zone (Franklin and Dyrness, 1973: Henderson et al.,
1989).

                                     P-128
<PAGE>
Fire is relatively unimportant as a process in the Sitka Spruce forest, where a
fire return rate (i.e., average interval between fires) of 900 years is
observed. There were few fires in the last 700 years, and these were generally
in dryer southern aspect areas and were relatively small in area (Huff et al.,
1985). In contrast, in the Western Hemlock forest, fire is a significant process
in the ecosystem; most areas in this forest type have burned several times in
the last 700 years. Yet, even in this area, the fire return rate, for large
intense fires, is 234 years. The last catastrophic fire in this area of
landscape proportions only burned about 2,700 acres (Henderson et al., 1989).

The relatively infrequent occurrence of significant fire events in the wet
lowland Sitka Spruce Zone on the Olympic Peninsula (Henderson et al., 1989) is
likely representative of the role of fire in this zone from southern Alaska to
northern California, where it blends into the coast redwood forest, a special
type of the Sitka Spruce Zone (Franklin and Dyrness, 1973). This is a community
of long-living tree species where reproduction may be limited to openings in the
forest from windthrow or other mortality of trees. As the cited authors note, in
the Olympic Rain Forest reproduction is from downed logs and seedlings, and
there are few places where fire has allowed Douglas-fir to establish.

Along the Pacific Coast in Washington and Oregon, the Western Hemlock Zone lies
inland from the Sitka Spruce Zone and is usually drier than the latter zone. As
shown, fires are more common and more intense within the Western Hemlock Zone.
However, within this zone, there is a gradient in the intensity, scale, and
frequency of fires (Agee and Edmonds, 1992), and perhaps all of this zone has
burned over the past several hundred years. Douglas-fir is often dominant or the
sole dominant in rural stands and Douglas-fir dominates large forest areas
(Franklin and Dyrness 1973). Along much of the Oregon coast, fire intervals vary
from 90 to 150 years, to 500 years inland at the crest of the coast range. Yet,
there are many examples of 400- to 600-year-old, old-growth stands.

Fire plays a role in determining the structure of coast redwood forests. Indeed,
Franklin and Dyrness (1973) state "Almost all the large [coast redwood trees]
bear massive scars suggesting it may be a seral species dependent upon fire for
reproduction." Others (Agee and Edmonds, 1992) have noted that south of Eureka,
fires of moderate intensity were fairly frequent in occurrence. They report fire
intervals of 50 to 500 years in the coast redwood region. Other authors have
reported low intensity fires in the redwood zone may have return intervals as
low as 12 to 20 years. However, stand replacing fires are apparently very rare
events.

Site-specific susceptibilities to fire are evident in the redwood forests of
northern California. For example, compared to alluvial floodplain areas, fire is
likely to be more common in areas of topographic relief within the coast redwood
forests (e.g., ridgetops). On PALCO lands, although there are specific site or
stand peculiarities, fire scars are commonly evidenced on large coast redwoods
and Douglas-firs, indicating both the widespread occurrence of fire and the
particular resistance of these mature trees to consumption by fire. In some
old-growth stands on PALCO's lands, however, distinct age classes are evident.
These observations suggest the presence of a relatively stable old-growth coast
redwood forest subject to fires of moderate intensity, but occurring on a scale
of centuries. Again, the implication is that fire, although present, is not
leading to stand destruction and replacement, except on a scale of centuries.

In light of this analysis, it is not reasonably foreseeable that stand-replacing
fires will occur on PALCO's lands during the life of this conservation plan.
Thus it is unnecessary to provide for 

                                     P-129
<PAGE>
new, different, or additional mitigation or conservation, including management
restrictions or reserve configurations based on any speculation that such
effects could occur.

FIRE CHANGED CIRCUMSTANCES

Wildfires (including, but not limited to, those originating from timber
operations and prescribed burning) that cover 20 percent or more of a planning
watershed but are 5,000 total acres or less constitute changed circumstances.

In order to mitigate the impact of such changed circumstance fires on aquatic
species, PALCO, in cooperation and consultation with the wildlife agencies, will
conduct an expedited watershed analysis on the hydrologic unit impacted by any
changed circumstance fire.

The analysis will start as soon as the requisite personnel from PALCO and the
wildlife agencies required for the analysis can be made available. If watershed
analysis has been performed previously for such an HU, then the affected area
will be revisited. If the area has not been analyzed prior to the changed
circumstance, then it will be made a priority for analysis.

If multiple fire changed circumstances occur close enough to each other in time
such that the response will be significantly delayed due to lack of available
personnel, PALCO will confer with the wildlife agencies to prioritize the
analyses which have to be conducted as a result of the changed circumstance.

The outcome of watershed analysis will be the development of appropriate
measures to minimize, to the extent practicable, the occurrence of sediment
inputs that could accumulate with the fire event and exacerbate negative impacts
to the waters and aquatic covered species. As required by the watershed analysis
process, the wildlife agencies shall establish the site-specific prescriptions
for implementation upon the completion of the watershed analysis. Ongoing
covered activities may continue to utilize the existing Aquatics Conservation
Plan measures until the new prescriptions are developed. However, as the
wildlife agencies deem necessary, in consultation with PALCO, measures will be
promptly implemented to minimize adverse effects prior to completion of the
watershed analysis.

FIRE UNFORESEEN CIRCUMSTANCES

Fire unforeseen circumstances constitute any fire as described above that covers
more than 5,000 total acres.

THE ROLE AND EFFECTS OF WIND

Windstorms can be a major process in the coastal forests of the Pacific
Northwest (Agee and Edmonds, 1992; Henderson et al., 1989). Once away from the
coast, windstorms are not as regionally important, although limited areas of
blow-downs and damage along stand edges do occur.

In the Sitka Spruce Zone, windthrow may be the primary disturbance factor acting
on the forest, as opposed to fire in drier, more inland areas (Agee and Edmonds,
1992). This degree of importance is identified for this zone from Oregon north
through southeast Alaska, where large-scale windthrow events are likely to occur
several times each century. Generally, the same area is not affected by each
storm. Local topography affects the pattern and severity of windthrow. On PALCO
lands, wind-fallen trees are a common, but localized, occurrence. Windthrow in
riparian leave strips or buffers occurs and is expected in the future, but such
windthrow is almost always limited to individual trees or groups of trees.
Small-scale windthrow is 

                                     P-130
<PAGE>
windthrow which causes less impact than the complete blowdown of 200 feet,
measured along the length of the stream, of trees within the riparian zone of
Class I and Class II streams. This small-scale windthrow is a normal and
expected part of the forest ecology and was contemplated when the mitigation
measures for this Plan were designed. Small-scale windthrow is not expected to
have a significant adverse impact on stream shading or water temperatures and
will have the beneficial effect of introducing large woody debris into streams
that currently lack this habitat forming element. Thus, small-scale windthrow
does not pose so substantial an impact as to threaten an adverse change in the
status of any covered species and may actually benefit aquatic species (Lisle,
1998, in press).

WINDTHROW CHANGED CIRCUMSTANCES

A windstorm which results in the complete blowdown of between 200 and 500 feet,
measured along the length of the waters, of the trees within the RMZ of any
Class I or Class II waters is a changed circumstance.

In order to mitigate the impact of such changed circumstance windthrow on
aquatic species, PALCO, in cooperation and consultation with the wildlife
agencies, will conduct an expedited watershed analysis on the hydrologic unit
impacted by any changed circumstance windthrow.

The analysis will start as soon as the requisite personnel from PALCO and the
wildlife agencies required for the analysis can be made available. If watershed
analysis has been performed previously for such an HU, then the affected area
will be revisited. If the area has not been analyzed prior to the changed
circumstance, then it will be made a priority for analysis.

If multiple windthrow changed circumstances occur close to enough each other in
time such that the response will be significantly delayed due to lack of
available personnel, PALCO will confer with the wildlife agencies to prioritize
the analyses which have to be conducted as a result of the changed circumstance.

The outcome of watershed analysis will be the development of appropriate
measures to minimize, to the extent practicable, the occurrence of sediment
inputs that could accumulate with the fire event and exacerbate negative impacts
to the waters and aquatic covered species. As required by the watershed analysis
process, the wildlife agencies shall establish the site-specific prescriptions
for implementation upon the completion of the watershed analysis. Ongoing
covered activities may continue to utilize the existing Aquatics Conservation
Plan measures until the new prescriptions are developed. However, as the
wildlife agencies deem necessary, in consultation with PALCO, measures will be
promptly implemented to minimize adverse effects prior to completion of the
watershed analysis.

WINDTHROW UNFORESEEN CIRCUMSTANCES

A windstorm which results in the complete blowdown of more than 500 feet,
measured along the waters, of trees within the RMZs of any Class I or Class II
waters is an unforeseen circumstance.

THE ROLE AND EFFECTS OF LANDSLIDES

Landslides are known to have local and often significant impacts on plant
communities (e.g., Brown, 1985). Depending upon their severity and scale,
landslides can open up areas within otherwise continuous and closed forests for
new reproduction. In addition, landslides are an important source of gravels and
cobbles in streams. Evidence of landslides is observed more often in areas of
high topographic relief with unstable surface soil profiles.

                                     P-131
<PAGE>
Within the area of the coast redwood forest of northern California, the effects
of landslides in creating gaps for new reproduction are of greater significance
than in other forest areas more subject to stand/forest replacing catastrophic
events. Within the coast redwood forests, landslides are of relatively frequent
occurrence, on the scale of decades. Landslides may have the potential to
eliminate small patches of wildlife habitat, but these events are both
impossible to predict and unlikely to have a cumulatively significant effect
upon terrestrial species, given their wide distribution over the landscape and
limited individual scale. By contrast, landslides, depending on their magnitude,
can have a significant negative effect on aquatic invertebrates and fish.

Accordingly, conservation and mitigation measures for aquatic species within
this plan were designed both to address sediment and other habitat effects from
past landslides and, through a comprehensive series of stream buffer
prescriptions, land management restrictions, geologic surveys, and sediment
monitoring, to avoid significant adverse impacts from management-induced
landslide and mass wasting events in the future. Landslides which cause
significant alteration of the in-stream habitat condition to less than 10
percent of the total length of all Class I and Class II streams in any planning
watershed are part of the ordinary ecology of the forest and are adequately
addressed by the existing conservation and mitigation measures.

LANDSLIDE CHANGED CIRCUMSTANCES

A landslide or landslides that cause, or are substantially likely to cause,
alteration of 10 to 80 percent of the instream condition in any Class I water,
and a landslide or landslides that cause, or are substantially likely to cause,
alteration of 10 to 80 percent of the instream condition of the total length of
all Class II waters in a planning watershed constitutes a changed circumstance
for the planning watershed or watersheds where the landslide(s) occurred up to
the level at which the landslide(s), become an unforeseen circumstance.

In order to mitigate the impact of such changed circumstance landslide(s) on
aquatic species, PALCO, in cooperation and consultation with the wildlife
agencies, will conduct an expedited watershed analysis on the hydrologic unit
impacted by any changed circumstance landslide(s).

The analysis will begin as soon as the requisite personnel from PALCO and the
wildlife agencies required for the analysis can be made available. If watershed
analysis has been performed previously for such an HU, then the affected area
will be revisited. If the area has not been analyzed prior to the changed
circumstance, then it will be made a priority for analysis.

If multiple landslide(s) changed circumstances occur close enough to each other
in time such that the response will be significantly delayed due to lack of
available personnel, PALCO will confer with the wildlife agencies to prioritize
the analyses which have to be conducted as a result of the changed circumstance.

The outcome of watershed analysis will be the development of appropriate
measures to minimize, to the extent practicable, the occurrence of sediment
inputs that could accumulate with the landslide event and exacerbate negative
impacts to the waters and aquatic covered species. As required by the watershed
analysis process, the wildlife agencies shall establish the site-specific
prescriptions for implementation upon the completion of the watershed analysis.
Ongoing covered activities may continue to utilize the existing Aquatics
Conservation Plan measures until the new prescriptions are developed. However,
as the wildlife agencies deem 

                                     P-132
<PAGE>
necessary, in consultation with PALCO, measures will be promptly implemented to
minimize adverse effects prior to completion of the watershed analysis.

LANDSLIDE UNFORESEEN CIRCUMSTANCES

A landslide or landslides that cause, or are likely to cause, alteration greater
than 80 percent of the instream condition in any one Class I water in a planning
watershed, and a landslide or landslides that cause or are substantially likely
to cause, alteration greater than 80 percent of the instream condition of the
total length of all Class II waters in a planning watershed constitute an
unforeseen circumstance.

THE ROLE AND EFFECTS OF FLOODS

Although the impacts on forests from flooding are generally recognized (Brown,
1985), the effects are apparently localized. Because most streams on PALCO's
lands are partially or totally contained (i.e., flow through narrow river
valleys) the total area exposed to potential flooding is limited. The experience
of observing large trees floating in flood-stage rivers and the changing of
river courses confirm that flooding does often remove, at least locally, trees
or stands of trees. However, flooding is a natural and necessary component of
stream ecosystems. For example, floods transport and sort sediment, carry fine
sediments and nutrient onto floodplains, clean spawning substrates of silts and
sands, and produce scour that leads to the development of pools and other
habitat. Changing river courses also periodically provide opportunities for the
establishment of new stands of trees within the coastal areas of California,
Oregon, and Washington.

Within the Coastal Redwood Zone of northern California, flooding is important
for providing opportunities for the establishment of new redwood stands
(Franklin and Dyrness, 1973). The rich alluvial terraces along river courses
provide ideal growing conditions for coast redwoods, evident in the
high-quality, old-growth stands present in many river-bottom areas. Although
many such stands persist for hundreds of years, all are subject to partial or
complete elimination during major flood events. In fact, rather than a concern
for elimination of habitat values, these processes are seen as habitat-enhancing
for many species--i.e., the recruitment of large woody debris into riverine
systems for salmonid habitat structure and improved watercourse morphology, etc.
The aquatics component of the HCP recognizes the dynamic nature of stream
courses and already accounts for effects of flood by, for example, significantly
restricting harvest adjacent to Class I and II streams and thus allowing for
natural processes to mitigate the effects of flooding. A central component of
the aquatics strategy is a watershed assessment process which will result in
watershed-by-watershed prescriptions on activities adjacent to stream courses
and reflecting the specific geomorphology of each watershed. Thus, the watershed
assessment will result in specific prescriptions in those watersheds. For
example, watershed analysis will identify road segments and hill slopes at high
probability of delivering sediment to streams and will identify management
mitigations to address these problems.

Floods which are less in magnitude than a 50-year recurrence interval event
(i.e., less that a 50-year flood) are part of the expected normal ecology of the
forest. The mitigation and conservation measures in the Plan, as described in
this paragraph, are adequate for such floods.

FLOOD CHANGED CIRCUMSTANCES

A 50- to 100-year recurrence interval flood event constitutes a changed
circumstance. In order to mitigate the impact of such changed circumstance
floods on aquatic species, PALCO, in 

                                     P-133
<PAGE>
cooperation and consultation with the wildlife agencies, will conduct an
expedited watershed analysis on the hydrologic unit impacted by any changed
circumstance floods.

The analysis will start as soon as the requisite personnel from PALCO and the
wildlife agencies required for the analysis can be made available. If watershed
analysis has been performed previously for such an HU, then the affected area
will be revisited. If the area has not been previously analyzed prior to the
changed circumstance, then it will be made a priority for analysis.

If multiple flood changed circumstances occur close enough to each other in time
such that the response will be significantly delayed due to lack of available
personnel, PALCO will confer with the wildlife agencies to prioritize the
analyses which have to be conducted as a result of the changed circumstance.

The outcome of watershed analysis will be the development of appropriate
measures to minimize, to the extent practicable, the occurrence of sediment
inputs that could accumulate with the flood event and exacerbate negative
impacts to the waters and aquatic covered species. As required by the watershed
analysis process, the wildlife agencies shall establish the site-specific
prescriptions for implementation upon the completion of the watershed analysis.
Ongoing covered activities may continue to utilize the existing Aquatics
Conservation Plan measures until the new prescriptions are developed. However,
as the wildlife agencies deem necessary, in consultation with PALCO, measures
will be promptly implemented to minimize adverse effects prior to completion of
the watershed analysis.

FLOOD UNFORESEEN CIRCUMSTANCES

A flood which is greater in magnitude than a 100-year, recurrence-interval flood
event is an unforeseen circumstance.

THE ROLE AND EFFECTS OF EARTHQUAKE

The region in which PALCO's lands are located lies in an area known for
frequent, but generally small, earthquakes. The San Andreas fault passes within
50 miles offshore of most of PALCO's lands, and several smaller,
less-significant faults are found throughout the region. Because earthquakes are
quite common, they are generally of a relatively insignificant magnitude, on
average of approximately Richter scale magnitude 2. Occasionally, more
significant events occur, but of course, they are impossible to predict. For
example, in April of 1992 three earthquakes of magnitude 6 or greater on the
Richter scale occurred in relatively short succession. These earthquakes
produced ground shaking of sufficient magnitude to sever a gas line, resulting
in a fire which destroyed the Scotia Shopping Center near PALCO's headquarters
and offices. No stand of trees of any age is documented to have been downed as a
result of the April 1992 earthquake, or any other recorded earthquake event.
While, it may be speculated that localized landslides or other earth movements
resulted from the earthquake, there are no data to document that this occurred
on PALCO lands.

Earthquake-caused landslides, if any, would occur in areas of high topographic
relief and with unstable surface soil profiles. These areas are already mapped
and are subject to numerous mitigations, other management measures, and
restrictions as provided in this plan to prevent or minimize their occurrence
and, if they do occur, to minimize their impact. While the connection has never
been made on PALCO lands, it is also possible that some trees have fallen as a
result of earthquake activity. Fallen trees located in the forest are generally
attributed to windthrow effects. In the aggregate, from whatever cause, fallen
trees are not significant 

                                     P-134
<PAGE>
enough in a number or volume to require additional mitigations and/or changes in
the management scenario or restrictions outlined in this plan.

Landslides caused by earthquakes will be addressed pursuant to the "Landslide"
subsection of this "Changed Circumstances" section. Earthquakes of high enough
magnitude to substantially alter habitat status or require additional
conservation or mitigation measures other than responding to landslides caused
by such earthquakes are not reasonably foreseeable during the life of the HCP.

THE ROLE AND EFFECTS OF EL NINO AND OIL SPILLS

The murrelet, one of the focus species of this Plan, is a seabird. The coho
salmon, chinook salmon, and other fish species covered by this Plan are
anadromous. Obviously the conditions at sea, where these species spend much of
their lives, are important in any evaluation of potential habitat changes. The
ocean offshore of PALCO timberlands serves, as well, as habitat for many
invertebrates and fish which may be prey sources for murrelets and raptors or
are otherwise covered under the Plan. Humboldt Bay National Wildlife Refuge was
established in 1989 in recognition of the area's unique fish and wildlife
values.

The risk of an oil spill incident in the area is probably greatest in developed
ports. For example, Humboldt Bay has been identified as a "facility transfer
area" by the CDFG Division of Oil Spill Prevention and Response. (Statewide
Coastal Protection Review, Report to California Legislature, 1995.) Millions of
gallons of fuel are transported through Humboldt Bay annually in as many as 60
deliveries each year.

Nonetheless, despite the potential risk for large oil spills, historically, most
spills have been small. The average spill volume has been calculated to be 77
gallons, or 1.8 barrels. In one study by CDFG, most spills were reported to be
in the 5- to 25-gallon range from 1984 through 1991, the last period for which
figures could be obtained.

While such events may be reasonably foreseeable--inasmuch as over the same
7-year period as many as 150 spill incidents of some sort were documented--most
such events were not of the sort which would result in substantial adverse
change, or indeed in any measurable change, in the status of the species covered
under this plan. However, larger, less frequent oil spills cause more
significant effects than the small spills summarized above. For instance, in
November, 1997, the M/V Kure spilled about 4,500 gallons of fuel oil in Humboldt
Bay, and the oil spread outside the Bay into areas of the Pacific Ocean that
contained murrelets. Nine marbled murrelets were documented as killed by this
spill, and the actual mortality was probably several times higher, because some
carcasses would likely have been lost at sea, and some of the carcasses that
washed up on shore would likely have been removed by scavengers or not found for
other reasons (Burger and Fry, 1993). An assessment of the natural resources
damages resulting from the M/V Kure oil spill is in progress. In this type of
incident, the responsible party is liable under the Oil Pollution Act to
restore, rehabilitate, replace, or acquire the equivalent of the injured natural
resources. In similar cases, the compensation has involved acquisition and
preservation of marbled murrelet breeding habitat (Welsh, D, February 17, 1999,
Personal Communication, Wildlife Toxicologist, USFWS, Sacramento, CA).

Marine oil spills are outside the control of PALCO, and the habitat affected by
oil spills is not under PALCO's management. Conservation measures and mitigation
contained in the HCP will protect most of the high-quality breeding habitat on
the PALCO property. Therefore, no additional changes in HCP measures are
necessary to mitigate for the effects of oil spills such as 

                                     P-135
<PAGE>
those described above. An oil spill of such magnitude as to cause such
significant adverse impacts to the murrelet or any other covered species that
additional conservation or mitigation measures are required on the HCP area is
an unforeseen circumstance.

El Nino, the warm water current that flows across the South Pacific and causes
temperature and rainfall changes throughout the Pacific Northwest is a changed
circumstance. However, the Plan was developed during an El Nino event. Thus this
Plan contains all mitigation necessary to respond to another El Nino event of
the same magnitude as occurred in 1997 to 1998. An El Nino event of greater
magnitude than occurred in 1997 to 1998 is an unforeseen circumstance.

LEGAL CHANGED CIRCUMSTANCES AND UNFORESEEN CIRCUMSTANCES

NEW LISTING OF SPECIES NOT COVERED UNDER FEDERAL OR STATE PERMITS

The preamble to the no surprises rule states that the listing of a species as
endangered or threatened may constitute a changed circumstance.

The wildlife agencies shall immediately notify PALCO upon becoming aware that a
species which is associated with habitat found on the covered ands and which is
not a covered species (an uncovered species) may be or has been proposed for
listing.

Upon receipt of notice of the potential listing of an uncovered species, PALCO
may, but is not required to, enter into negotiations with the wildlife agencies
regarding necessary modifications, if any, to the Plan required to amend the
applicable federal and/or state permit to cover the covered species. If PALCO
elects to pursue amendment of the applicable permit, the wildlife agencies will
provide technical assistance to PALCO to identify any modifications to the Plan
that may be necessary to amend the applicable federal or state permit.

In determining whether any further conservation or mitigation measures are
required in order to amend the affected permit to authorize incidental take of
such uncovered species, the wildlife agencies shall consider the conservation
and mitigation measures already provided in the Plan and cooperate with PALCO to
minimize the adverse effects of the listing of such uncovered species on the
covered activities consistent with Section 10 of the FESA or CESA, as required
by Section 6.1.5(b) of the IA.

Once a "may be warranted" finding is made by the applicable wildlife agency or
the CDFG, the applicable wildlife agency shall use its best efforts to identify
any necessary measures to avoid the likelihood of jeopardy to or take of (the
"no take/no jeopardy measures") the uncovered species. The measures shall be
developed in consultation with PALCO.

If PALCO and the applicable wildlife agency cannot come to agreement on the "no
take/no jeopardy" measures, PALCO may invoke the alternative dispute resolution
process set forth in Section 9.2 of the IA.

If the applicable federal and/or state permit has not been amended to include
the uncovered species at the time the species is listed, then PALCO shall
implement the "no take/no jeopardy" measures identified by the wildlife agencies
until the applicable permit is amended to include the uncovered species or the
wildlife agencies notify PALCO that such measures are no longer needed to avoid
the likelihood of jeopardy to, take of, or adverse modification of the
designated critical habitat, if any, of the uncovered species.

                                     P-136
<PAGE>
CHANGED CIRCUMSTANCES TO ADDRESS SUSPENSION, REVOCATION OR RELINQUISHMENT OF
EITHER THE NMFS OR USFWS FEDERAL PERMIT 

If either the USFWS or the NMFS federal permit is suspended, revoked, or
relinquished in accordance with the procedures in the IA, the wildlife agencies
will reevaluate the remaining federal permit to ensure that continuation of one
or more of the covered activities is not likely to jeopardize, take, or
adversely modify the critical habitat, if any, of the covered species listed
under the FESA and included on the suspended, revoked, or relinquished permit
(the "affected covered species"). The applicable wildlife agencies will identify
any modifications to the covered activities in consultation with PALCO needed to
avoid take and/or jeopardy to the affected covered species. If PALCO disagrees
with the modifications to covered activities identified by the wildlife
agencies, PALCO may invoke the dispute resolution process provided under Section
9.2 of the IA without waiving its right to seek judicial review of any
applicable agency decision. PALCO shall implement any identified modifications
to the covered activities until USFWS or NMFS notifies PALCO in writing that
modifications to the Plan covered activities are no longer required to avoid the
likelihood of jeopardy to, take of, or adverse modification of the designated
critical habitat, if any, of the affected covered species, the suspended federal
permit is reinstated, or PALCO applies for and is issued a new FESA Section
10(a)(1)(B) permit covering the affected covered species. Any modification
required by the wildlife agencies shall, to the maximum extent feasible,
minimize impacts to covered activities consistent with this Plan and the IA.


REFERENCES

Agee, J.D.  1991.  Fire history of Douglas-fir forests in the Pacific Northwest.
    Pages 25-33 in Wildlife and vegetation of unmanaged Douglas-fir forests.
    United States Department of Agriculture, Forest Service, General Technical
    Report PNW-GTR-285.

Agee, J.K., and R.L. Edmonds.  1992.  Appendix F, forest protection guidelines 
    for the Northern Spotted Owl. Pages 419-480 in Recovery Plan for the
    Northern Spotted Owl - Draft. United States Department of Interior. 662
    pages.

Brown, E.R. (editor). 1985.  Management of wildlife and fish habitats in forests
    of western Oregon and Washington. Part 1 - Chapter Narratives. United States
    Department of Agriculture, Forest Service, Pacific Northwest Region
    R6-F&WL-192-1985.

Franklin, J.F., and C.T. Dyrness.  1973.  Natural vegetation of Oregon and
    Washington. United States Department of Agriculture, Forest Service, General
    Technical Report PNW-8.

Henderson, J.A., D.H. Peter, R.D. Lesher, and D.C. Shaw.  1989.  Forested plant 
    associations of the Olympic National Forest. United States Department of
    Agriculture, Forest Service, Pacific Northwest Region, R6 Ecology Technical
    Paper 001-88.

Hoffecker, J.F., W.R. Powers, and T. Goebel. 1993. The colonization of Beringia 
    and the peopling of the New World. Science 259:46-53

Huff, M.H., J.K. Agee, and D.A. Manuwal.  1985.  Postfire succession of avifauna
    in the Olympic Mountains, Washington. Pages 8-15 in Lotand, J.E., and J.K.
    Brown (compilers). Fire's effects on wildlife habitat - Symposium
    Proceedings; Missoula, Montana, March 21, 1984. United States Department of
    Agriculture, Forest Service, General Technical Report INT-186.

Lisle, T.  In press. Symposium on Casper Creek Watershed Analysis. Presentations
    Given in Ukiah, CA. May 5, 1998

                                     P-137
<PAGE>
Morrison, P.H., and F.J. Swanson.  1990.  Fire history and pattern in a Cascade 
    Range landscape. USDA, Forest Service, General Technical Report PNW-GTR-254.

Pielou, E.C.  1991.  After the ice age:  The return of life to glaciated North 
    America. The University of Chicago Press, Chicago.

Quinn, R.D.  1990.  Habitat preferences and distribution of mammals in 
    California Chaparral. United States Department of Agriculture, Forest
    Service, Research Paper PSW-202.

                                    P-138


                                                                    EXHIBIT 99.6

                            AGREEMENT FOR TRANSFER OF
                   GRIZZLY CREEK AND ESCROW INSTRUCTIONS
                              AND OPTION AGREEMENT

     This Agreement for Transfer of Grizzly Creek and Escrow Instructions and
Option Agreement (this "Agreement") is made as of the 26th day of February,
1999, by and between The Pacific Lumber Company, a Delaware corporation
("Palco") and the State of California acting by and through the California
Wildlife Conservation Board ("State").

                                    RECITALS

     A. Pursuant to Section 1(b) of Assembly Bill 1986 set forth in Chapter 615
of the Statutes of 1998 of the State of California ("AB 1986") up to
$20,000,000.00 was appropriated for the purchase at fair market value of lands
("Designated Lands") within the "Grizzly Creek Marbled Murrelet Conservation
Area" located in Humboldt County, California, as depicted on Exhibit A attached
hereto (the "Property"). State desires to acquire the Designated Lands as
authorized in AB 1986, and on the terms set forth herein.

     B. Title to the Property is held by Palco and its wholly-owned subsidiary,
Scotia Pacific Company LLC, a Delaware limited liability company ("Scotia").
Palco and Scotia are individually and collectively sometimes referred to herein
as the "Transferor." Palco is willing to cause the conveyance of the Designated
Lands (including the interest currently held by Scotia Pacific) to State on the
terms set forth herein.

     C. As part of this Agreement, Transferor is willing to grant to the State
an option to acquire the remaining portions of the Property exclusive of the
Designated Lands ("Option Lands") for their fair market value.

     NOW, THEREFORE, for valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties hereto agree as follows:

                          ARTICLE 1: AGREEMENT OF SALE

     1.1 Agreement. Palco agrees to convey, and/or cause to be conveyed, the
Designated Lands to State, and State agrees to acquire the Designated Lands.

     1.2 Process. The State shall designate the Designated Lands from the
Property. The only requirements are that (a) the Designated Lands shall have a
fair market value equal to at least $19,350,000 ("Minimum Price"); (b) the
Designated Lands shall be in as reasonable a configuration as is
<PAGE>
practically possible; (c) the Designated Lands shall surround the boundaries of
Grizzly Creek State Park, to the extent reasonably possible; (d) the Designated
Lands shall not include material quantities of Hazardous Materials (as defined
below); and (e) the Designated Lands shall adjoin existing public access to
Grizzly Creek State Park, to the extent reasonably possible. The State shall
diligently work with its surveyor and appraiser in order to choose Designated
Lands which shall have an appraised fair market value of at least the Minimum
Price and no more than $19,850,000, (the "Maximum Price").

     1.3 Purchase Price. The State shall pay as the purchase price the fair
market value for the Designated Lands, and no less than the Minimum Price and no
more than the Maximum Price (the "Purchase Price").

     1.4 Appraisal. Within 30 days from the date hereof, Palco shall provide to
the State a list of at least five California licensed appraisers. The State
shall select the appraiser from such list, and direct such appraiser to
determine the fair market value of the Designated Lands. A copy of the final
appraisal satisfying the criteria set forth in Section 1.2 above shall be
provided to Palco within 15 days after receipt of the final appraisal and no
later than 15 months from the date hereof. Palco shall have the right to
terminate this Agreement upon notice to the State if it determines, in its
reasonable discretion, that the methodology of such final appraisal was
improperly chosen or applied inappropriately. In such event, (a) this Agreement
and the Escrow shall automatically terminate, (b) all funds and documents
delivered by either party to the Escrow shall be returned to the party having
delivered the same, (c) all escrow cancellation charges shall be paid 50% by
State and 50% by Palco, and (d) neither party shall have any further liability
hereunder.

                                ARTICLE 2: ESCROW

     2.1 Opening Escrow. No later than 17 months from the date hereof, an escrow
(the "Escrow") at a licensed escrow company designated by the State shall be
opened for the purpose of closing the transfer of the Designated Lands to State
on the terms and conditions set forth in this Agreement. Escrow shall be the
party responsible for filing the required Form 1099B (or other required form)
with the U.S. Internal Revenue Service.

     2.2 Schedule for Closing. The closing of the transaction provided for in
Article 1 above (the "Closing") shall occur at the time that all the conditions
precedent set forth in Article 5 hereof have been satisfied or waived, all of
the fully-executed documents and funds described in Article 8 hereof have been
delivered to Escrow, and on the day the "Grant Deed" (as defined below) is
recorded with the Humboldt County Recorder (the "Closing
<PAGE>
Date").  The Closing shall occur no later than the "Outside Date," as
defined in Section 2.3 hereof.

     2.3 Outside Date. The deadline for closing the Escrow (the "Outside Date")
shall be October 31, 2000; however, the Outside Date shall be moved to an
earlier date in the event any statute enacted hereafter attempts to repeal that
date. Such earlier date shall be 10 days before the effective date of the
statute seeking to repeal such date.

                           ARTICLE 3: REVIEW OF TITLE

     3.1 Title Report. Promptly after determination of the Designated Lands, the
State shall order from a title company designated by the State a preliminary
report on the Designated Lands (the "Preliminary Report") and copies of all
documents relating to title exceptions referred to in the Preliminary Report.
After receiving the Preliminary Report and documents, State shall have 30 days
within which to notify Palco in writing of any reasonable objection State may
have to any of the "Non-Monetary Exceptions" (as defined below) reported in the
Preliminary Report, together with an explanation for its objection to any
Non-Monetary Exception. State's failure to object, with an explanation, where
required, to any exception within said 30 days shall be deemed State's approval
thereof.

     3.2 Monetary Exceptions. State's title to the Designated Lands shall be
delivered free of monetary exceptions. Palco shall be required to remove the
same prior to the Outside Date or, at Palco's election, they may be paid at the
Closing out of Palco's proceeds.

     3.3 Non-Monetary Exceptions. If, before the deadline established pursuant
to Section 3.1 above, State reasonably objects, with an explanation, to any
exceptions that are not monetary exceptions ("Non-Monetary Exceptions"), then
Palco shall have until 10 days prior to the Outside Date (the "Elimination
Deadline") within which to attempt to eliminate such disapproved Non-Monetary
Exceptions. At any time on or prior to the Elimination Deadline, Palco may
notify State that Palco is unable or unwilling to remove any disapproved
Non-Monetary Exception, and unless State delivers notice to Palco waiving its
disapproval within 5 days following Palco's notice, then (a) this Agreement and
the Escrow shall automatically terminate, (b) all funds and documents delivered
by either party to the Escrow shall be returned to the party having delivered
the same, (c) all escrow cancellation charges shall be paid 50% by State and 50%
by Palco, and (d) neither party shall have any further liability hereunder.

     3.4  Permitted Exceptions.  Any exceptions not timely and properly
<PAGE>
objected to by State pursuant to this Article 3, and any exceptions as to which
State has waived its objection pursuant to Section 3.3 above, shall be referred
to herein as "Permitted Exceptions". It is agreed that those title items which
are substantially the same as the United States accepted title to with regard to
its acquisition of the Headwaters shall be deemed Permitted Exceptions.

                        ARTICLE 4: DELIVERIES INTO ESCROW

     4.1 Documents to be Delivered by Palco. No later than one (1) business day
before the Outside Date, Palco shall deliver or cause to be delivered to Escrow:
(a) a recordable grant deed (the "Grant Deed"), duly executed and acknowledged
by Transferor, conveying the Designated Lands to any designee of the State
capable of holding title to the Designated Lands (the "Designee"), (b) an
Affidavit executed by each Transferor entity stating that such entity is not a
"foreign person" under Section 1445(b) of the Internal Revenue Code; and a FTB
Form 590 executed by each such entity (collectively, the "Affidavits"), (c)
Natural Hazard Disclosure Statements in the form of Exhibit B hereto executed by
each Transferor (collectively, the "Disclosures"); (d) a recordable right of
entry or easement agreement among State, Palco and such affiliates of Palco as
Palco may designate prior to the Closing, providing roadway access to Palco and
such affiliates across the Designated Lands, in form reasonably acceptable to
the parties hereto (the "Right of Entry"), executed and acknowledged by Palco
and each such affiliate. Such right of entry or easement over portions of the
Designated Lands reasonably acceptable to the parties. The Right of Entry shall
be reasonably sufficient to provide access through the Designated Lands, to
other real property owned by Palco or its affiliates. As a matter of
information, the State will have access by virtue of the existing right of way
to Grizzly Creek State Park.

     4.2 Funds and Documents to be Delivered by State. Not later than one (1)
business day before the Outside Date, State shall deliver or cause to be
delivered to Escrow: (a) immediately available funds, in an amount equal to the
Purchase Price, (b) a certificate of acceptance of the Grant Deed, executed by
State (the "Acceptance"), (c) a copy of each Disclosure, originally executed by
State as the "Transferee" thereunder; and (d) the Right of Entry, duly executed
and acknowledged by State.

                ARTICLE 5:  CONDITIONS PRECEDENT TO CLOSING

     Each party's obligation to perform under this Agreement and the Closing
shall be conditioned upon satisfaction of each of the conditions precedent which
are listed below for the benefit of such party. No waiver of a condition
precedent by any party shall be effective or enforceable
<PAGE>
unless in writing signed by the party for whose benefit such condition is
included herein.  The following are the conditions:

     5.1 Delivery of Documents and Funds. For the benefit of State on the one
hand and Palco on the other hand, the timely delivery to Escrow of all documents
and funds which this Agreement requires the other party to deliver or cause to
be delivered to Escrow.

     5.2 Title. For the benefit of State, the title company shall be irrevocably
committed to issue, upon the Closing, a CLTA extended form of title insurance
policy in the amount determined by State as appropriate, but not greater than
the Purchase Price, covering the Designated Lands and showing State as the
owner, subject only to the Permitted Exceptions (the "Title Policy").

     5.3 WCB Approvals. For the benefit of State, notwithstanding the approval
of the State of California Wildlife Conservation Board ("WCB") authorizing
execution of this Agreement, the WCB shall have taken the following actions,
which actions the State hereby acknowledged were taken on February 25, 1999:

          (a) On or before March 1, 1999, it shall have approved and authorized
the acquisition of the Designated Land; and

          (b) On or before March 1, 1999, it shall have allocated such funds as
are necessary to carry out said acquisition.

     5.4 Department of General Services (DGS) Approval. For the benefit of State
on the one hand and Palco on the other hand, the DGS Approval shall have been
received, and all appraisal and transaction documents shall have been approved
by the DGS. State shall promptly submit all appraisal and transaction documents
to DGS for its review and approval as they become available. The DGS shall not
unreasonably withhold or delay its approval of any documents submitted pursuant
to this Section 5.4.

                  ARTICLE 6:  CERTAIN COMMITMENTS BY PALCO

     Palco shall not take (and shall ensure that Scotia shall not take) any of
the following actions prior to the Closing without the prior written consent of
State, which consent shall not be unreasonably withheld, conditioned or delayed:

     6.1 Agreements. Make or allow to be made, extend or allow to be extended
any leases, contracts, options or agreements whatsoever affecting the Designated
Lands, except those which can be terminated on 30 days' or
<PAGE>
less notice, and except those not prohibited by AB 1986; and

     6.2 Encumbrances. Cause or permit any lien, encumbrance, mortgage, deed of
trust, restriction, or easement to be placed upon the Designated Lands after the
date of this Agreement; provided, however, that any such action shall be
permitted if not prohibited by AB 1986 and if Palco causes such lien or
encumbrance to be removed on or prior to the Closing.

                         ARTICLE 7: HAZARDOUS MATERIALS

     7.1 Definitions. As used in this Article 9, the following terms shall have
the following meanings:

          (a) "Hazardous Material" means any substance or waste containing
hazardous substances, pollutants or contaminants as those terms are defined,
designated, classified or listed in the Comprehensive Environmental Response,
Compensation, and Liability Act, 42 U.S.C. Section 9601 et seq. as amended
("CERCLA") and the regulations promulgated thereunder, and any other substance
or waste similarly defined, designated, classified, listed or identified in any
other "Environmental Laws," as defined below. This definition specifically
includes asbestos-containing material, petroleum, and any fraction thereof,
petroleum-based products and polychlorinated biphenyls ("PCBs").

          (b) "Environmental Laws" means all applicable federal, state, and
local laws, regulations and ordinances or binding determinations of any
governmental authority governing the manufacture, import, use, handling,
storage, transport, processing, release or disposal of substances or wastes
deemed hazardous, toxic, dangerous or injurious to public health or to the
environment or relative to air quality, water quality, solid waste management,
hazardous waste management, hazardous or toxic substances or protection of human
health or the environment, including, but not limited to, CERCLA, the Hazardous
Material Transportation Act (49 U.S.C. Section 1801 et seq.), the Federal Water
Pollution Control Act (33 U.S.C. Section 1251 et seq.), the Resource
Conservation and Recovery Act of 1976 (42 U.S.C. Section 6901 et seq.) ("RCRA"),
the Clean Air Act (42 U.S.C. Section 7401 et seq.), the Toxic Substances Control
Act (15 U.S.C. Section 2601 et seq.), and the Federal Insecticide, Fungicide,
Rodenticide Act (7 U.S.C. Section 136 et seq.), as each of these laws have been
amended through the date of this Agreement, and any analogous state or local
statutes and regulations promulgated pursuant thereto, as the same have been
amended through the date of this Agreement.

     7.2  Representation and Warranty.  Palco represents and warrants to
State as of the date of this Agreement and as of the Closing Date, there
<PAGE>
are no facts indicating the presence of any Hazardous Materials on, in or under
the Designated Lands. Palco hereby agrees to indemnify and hold the State
harmless with regard to the breach of this Section 7.2 except with respect to
Hazardous Materials deposited by or through the State. This Section 7.2 shall
survive the Closing.

                          ARTICLE 8: CLOSING THE ESCROW

     8.1 The Closing. When all of the conditions precedent to the Closing set
forth in Article 5 hereof have been satisfied, then title company shall date all
undated documents as of the Closing Date, attach the Acceptance to the Grant
Deed, to the extent counterparts of documents have been provided, detach and
re-attach signature pages so that there are fully executed sets of the
documents, prorate items (if any) set forth in Article 9, pay all fees and
expenses incident to the Escrow as set forth in Article 10 and, in the following
order:

          (a)  Record the Grant Deed and the Acceptance in the Official
Records of Humboldt County.

          (b)  Record the Right of Entry in the Official Records of
Humboldt County.

          (c) Deliver to Palco one fully executed set of Disclosures.

          (d) Deliver to State the Affidavits and one fully executed set of
Disclosures.

          (e) Deliver to Palco (or as otherwise directed by Palco) by wire
transfer in accordance with wiring instructions to be provided by Palco or such
other recipient, an amount equal to the Purchase Price, adjusted by deducting
Palco's share of closing costs, if any, and deducting any net debit or crediting
any net credit to Palco's account by reason of prorations.

          (f) Deliver to State the Title Company's check for any excess funds
deposited into the Escrow after payment of all closing costs.

          (g) Deliver to State the Title Policy in triplicate as soon as
possible after the Closing.

          (h) Deliver conformed copies of all the recorded documents to State
and Palco at the addresses set forth in Section 14.5 hereof.

     8.2  Escrow Termination.  If for any reason the Escrow has not closed
<PAGE>
by 11:59 p.m. on the Outside Date, then (a) the Escrow shall be deemed
terminated automatically without further action by either party, (b) any
documents and/or funds deposited with Title Company shall be returned to the
party depositing the same (less escrow cancellation charges chargeable to such
party from any such funds), without any further consent from any other party to
the Escrow, and (c) all escrow cancellation charges shall be paid 50% by State
and 50% by Palco. The termination of the Escrow as provided herein shall be
without prejudice to the legal and equitable rights a party has against the
other party under this Agreement for breach.

                              ARTICLE 9: PRORATIONS

     9.1 Real Property Taxes Affecting the Designated Lands. Palco shall cause
all property taxes, assessments, penalties and interest, if any, for all periods
prior to the Closing to be paid prior to the Closing. Palco shall be solely
responsible for obtaining any refund from the County of Humboldt of real
property taxes caused to be paid by Palco or a Transferor and affecting the
Designated Lands for the period after the Closing. State shall, upon demand,
promptly execute and deliver any documents or instruments reasonably requested
by Palco in order to facilitate obtaining such refund.

     9.2 Timber Yield Taxes. Palco or the Transferor(s) shall be responsible for
paying any timber yield taxes with respect to the Designated Lands attributable
to the period prior to the Closing relating to the Property.

     9.3 Proration Date. All prorations shall be as of the Closing, it being
specifically understood that State will not be responsible for payment of any
taxes.

                            ARTICLE 10: CLOSING COSTS

     10.1 State's Responsibility. State shall be responsible for payment of any
costs of recording any conveyancing documents, any documentary transfer taxes,
the title insurance premiums for the Title Policy and all endorsements thereto,
and Title Company's escrow fees.

     10.2 Legal Fees. Each party shall bear its respective legal fees and
expenses incurred in negotiating, documenting and closing this transaction.

                ARTICLE 11:  OPTION TO ACQUIRE OPTION LANDS

     11.1 Palco hereby grants to the State an irrevocable and exclusive option
to acquire all or some of the Option Lands on the terms and
<PAGE>
conditions of this Section 11.

     11.2 The term of the option shall be for five years from the date hereof.

     11.3 The purchase price for the Option Lands shall be its fair market value
on the date the State delivers notice of its intent to exercise the option
provided for herein. The procedure for determining the purchase price shall be
the same appraisal process set forth in Section 1 above subject to both Palco
and the State approving in writing the appraisal, which approval shall not be
unreasonably withheld or delayed.

     11.4 The State shall exercise the option by delivering written notice to
Palco of its election to so exercise. If the State elects to exercise its option
over less than all of the Option Lands, then such small parcel shall adjoin and
be adjacent to the Designated Lands and shall be in a square configuration to
the extent practically possible and in any event reasonably configured with
respect to the remaining Property.

     11.5 Upon delivery of the notice set forth in Section 11.4, the State and
Palco shall promptly enter into a purchase agreement substantially similar to
this Agreement (exclusive of the option provisions), provided that the close of
escrow shall occur within five years from the date hereof.

     11.6 It shall be a condition precedent to the exercise of the option and
its consummation that the State shall have consummated the purchase of the
Designated Lands.

                   ARTICLE 12:  MISCELLANEOUS PROVISIONS

     12.1 Waiver; Remedies; Modification. No delay on the part of any party
hereto in exercising any right, power or privilege hereunder shall operate as a
waiver thereof, nor shall any waiver on the part of any party hereto of any
right, power or privilege hereunder operate as a waiver of any other right,
power or privilege hereunder, nor shall any single or partial exercise of any
right, power or privilege hereunder, preclude any other or further exercise
thereof or the exercise of any other right, power or privilege hereunder. A
modification of any provision herein contained, or any other amendment to this
Agreement, shall be effective only if the modification is in writing and signed
by all the parties hereto.

     12.2 Applicable Law. This Agreement shall in all respects be governed by
the laws of State of California applicable to agreements executed and to be
wholly performed within this State without regard to principles of
<PAGE>
conflict of law.

     12.3 Attorneys' Fees. Should any party hereto commence any action or
proceeding to enforce any provision of this Agreement or for damages by reason
of an alleged breach of any provision of this Agreement or for declaratory
relief, the prevailing party shall be entitled to recover from the losing party
or parties such amount as the court may adjudge to be reasonable attorneys' fees
for services rendered to the prevailing party in such action or proceeding.

     12.4 Separate Counterparts. This Agreement may be executed in separate
counterparts, each of which when so executed shall be deemed to be an original.
Such counterparts shall, together, constitute and be one and the same
instrument.

     12.5 Notices. Any notice or demand required herein shall be given
personally, by certified or registered mail, postage prepaid, return receipt
requested, by confirmed fax, or by reliable overnight courier to the address of
the respective parties set forth below. Any notice served personally shall be
deemed delivered upon receipt, served by facsimile transmission shall be deemed
delivered on the date of receipt as shown on the received facsimile, and served
by certified or registered mail or by reliable overnight courier shall be deemed
delivered on the date of receipt as shown on the addressee's registry or
certification of receipt or on the date receipt is refused as shown on the
records or manifest of the U.S. Postal Service of such courier. Each party
hereto, may from time to time designate any other address for this purpose by
written notice to the other parties. Notices shall be given as follows:

          If to Palco, to:

               The Pacific Lumber Company
               125 Main Street, Second Floor
               Scotia, California 95565
               Attn.:  President/Chief Executive Officer
               Facsimile No.:  (707) 764-4269

          with a copy to:

               The Pacific Lumber Company
               San Felipe, Suite 2600
               Houston, Texas 77057
               Attn.:  Managing Counsel/Real Estate
               Facsimile No.:  (713) 267-3702
<PAGE>
          with a copy to:

               Nossaman, Guthner, Knox & Elliott, LLP
               445 South Figueroa Street - 31st Floor
               Los Angeles, California 90071-1602
               Attn.:  Howard D. Coleman, Esq.
               Facsimile No.:  (213) 612-7801

          If to State, to:

               The Resources Agency
               Department of Fish & Game
               Wildlife Conservation Board
               801 K Street, Suite 806
               Attn.:  W. John Schmidt, Executive Director
               Facsimile No.:  (916) 323-0280

     12.6 Captions, Number and Gender, Exhibits. The captions appearing at the
commencement of the paragraphs sections and subsections hereof are descriptive
only and for convenience in reference. Any reference to a section herein
includes all subsections thereof. Should there be any conflict between any such
caption and the article, paragraph or subparagraphs at the head of which it
appears, the article, paragraph or subparagraph and not the caption shall
control and govern the construction of this Agreement. In this Agreement, the
masculine, feminine or neuter gender and the singular or plural number shall
each be deemed to include the others whenever the context so requires. All
exhibits attached hereto and referenced in the body of this Agreement are
incorporated herein by such reference.

     12.7 Survival. All representations, covenants and agreements made and all
obligations to be performed under the provisions hereof to the extent not
performed at or before the Closing shall survive for a period of one year from
the Closing and shall not be deemed to merge with the grant deed or upon
delivery or acceptance thereof.

     12.8 Further Action. Each party hereto shall, on or before the Closing,
duly execute and deliver such papers, documents and instruments and perform all
acts reasonably necessary or proper to carry out and effectuate the terms of
this Agreement.

     12.9 Performance. Time is of the essence of this Agreement and of each
provision hereof.

     12.10  No Presumption Regarding Drafter.  The parties hereto
<PAGE>
acknowledge and agree that the terms and provisions of this Agreement have been
negotiated and discussed among the parties, and that this Agreement reflects
their mutual agreement regarding the subject matter of this Agreement. Because
of the nature of such negotiations and discussions, no party shall be deemed to
be the drafter of this Agreement, and therefore no presumption for or against
the drafter shall be applicable in interpreting or enforcing this Agreement.

     12.11 Days and Months. Unless otherwise stated, all references to days or
months herein shall be references to calendar days or calendar months.

     12.12 Severability. If any provision of this Agreement is found invalid or
unenforceable, such provision shall be enforced to the maximum extent possible
and the other provisions shall remain in full force and effect to the extent
they can be reasonably applied in the absence of such invalid or unenforceable
provision.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the date
first set forth above.

                              THE PACIFIC LUMBER COMPANY
                              By:  /s/ John A. Campbell
                                   John A. Campbell
                                   President and CEO

                              STATE OF CALIFORNIA ACTING BY AND THROUGH THE
                              WILDLIFE CONSERVATION BOARD

                              By:   /S/ W. JOHN SCHMIDT
                                    W. John Schmidt
                                    Executive Director

APPROVED:

DEPARTMENT OF GENERAL
SERVICES OF THE STATE
OF CALIFORNIA

By:  [signature illegible]
        Director

                                    EXHIBIT B
<PAGE>
                       NATURAL HAZARD DISCLOSURE STATEMENT

The Transferor discloses the following information with the knowledge that even
though this is not a warranty, prospective buyers may rely on this information
in deciding whether and on what terms to purchase the subject property.

THE FOLLOWING ARE REPRESENTATIONS MADE BY THE TRANSFEROR AND HIS OR HER AGENT(S)
BASED ON THEIR KNOWLEDGE AND MAPS DRAWN BY THE STATE. THIS INFORMATION IS A
DISCLOSURE AND IS NOT INTENDED TO BE PART OF ANY CONTRACT BETWEEN THE TRANSFEREE
AND THE TRANSFEROR.

THIS REAL PROPERTY LIES WITHIN THE FOLLOWING HAZARDOUS PROPERTY(S):

A SPECIAL FLOOD HAZARD PROPERTY (Zone "A") designated by the Federal Emergency
Management Agency.

Yes _______    No _______     Do not know/information not available from
                              local jurisdiction ___________

A PROPERTY OF POTENTIAL FLOODING shown on an inundation map pursuant to Section
8589.5 of the Government Code.

Yes _______    No _______     Do not know/information not available from
                              local jurisdiction ___________

A VERY HIGH FIRE HAZARD SEVERITY ZONE pursuant to Section 51179 of the
Government Code. The owner of this property is subject to the maintenance
requirements of Section 51182 of the Government Code.

Yes _______    No _______

A WILDLAND PROPERTY THAT MAY CONTAIN SUBSTANTIAL FOREST FIRE RISKS AND HAZARDS
pursuant to Section 4125 of the Public Resources Code. The owner of this
property is subject to the maintenance requirements of Section 4291 of the
Public Resources Code. Additionally, it is not the state's responsibility to
provide fire protection services to any building or structure located within the
wildlands unless the Department of Forestry and Fire Protection has entered into
a cooperative agreement with a local agency for those purposes pursuant to
Section 4142 of the Public Resources Code.

Yes _______    No _______

AN EARTHQUAKE FAULT ZONE pursuant to Section 2622 of the Public Resources
<PAGE>
Code.

Yes _______    No _______

A SEISMIC HAZARD ZONE pursuant to Section 2696 of the Public Resources Code.

Yes _______    No _______

THESE HAZARDS MAY LIMIT YOUR ABILITY TO DEVELOP THE REAL PROPERTY, TO OBTAIN
INSURANCE, OR TO RECEIVE ASSISTANCE AFTER A DISASTER.

Transferor certifies that the information herein is true and correct to the best
of the transferor's knowledge as of the date signed by the transferor.

Signature of Transferor ________________________  Date _________________


Transferee certifies that he or she has read and understands this document.

Signature of Transferee ________________________  Date _________________

                                                                    EXHIBIT 99.7

                            AGREEMENT FOR TRANSFER OF
                        OWL CREEK AND ESCROW INSTRUCTIONS

     This Agreement for Transfer of Owl Creek and Escrow Instructions (this
"Agreement") is made as of the 26th day of February, 1999, by and between Scotia
Pacific Company LLC, a Delaware limited liability company ("Scotia"), and the
State of California acting by and through the California Wildlife Conservation
Board ("State").

                                    RECITALS

     A. Pursuant to Section 5(a) of Assembly Bill 1986 set forth in Chapter 615
of the Statutes of 1998 of the State of California ("AB 1986"), up to
$80,000,000.00 was appropriated for the purchase of certain real property in
Humboldt County, California commonly known as "Owl Creek". Owl Creek is depicted
on Exhibit A hereto and is identified as "Owl Creek" (MMCA) in the draft Habitat
Conservation Plan submitted by Pacific Lumber Company, dated July, 1998, and is
referred to herein as the "Property". The State desires to acquire the Property
as authorized in AB 1986, as provided for herein.

     B. Title to the Property is held as of the date hereof by Scotia. Scotia
may convey Owl Creek to an affiliated company or companies prior to its transfer
to State on the condition that such transferee assume in writing the obligations
under this Agreement. Scotia and any affiliated company or companies to whom Owl
Creek may be conveyed are hereinafter individually and collectively referred to
as the "Transferor." Scotia is willing to cause the conveyance of the Property
to State on the terms set forth herein.

     NOW, THEREFORE, for valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties hereto agree as follows:

                        ARTICLE 1: CONVEYANCE OF PROPERTY

     Scotia agrees to convey or obtain the agreement of the Transferor to convey
the Property to the State, and the State agrees to acquire the Property, on the
terms and conditions set forth in this Agreement, subject, however, to the
termination rights of Scotia set forth in Article 3 below.

                            ARTICLE 2: CONSIDERATION

     2.1 Consideration Amount. As used herein, the term "Consideration Amount"
shall mean an amount equal to the lesser of $79,650,000 or the fair market value
of the Property (defined as "FMV" in Section 2.3 below), as
<PAGE>
determined pursuant to Section 2.3. As consideration for conveyance of the
Property to the State, the State agrees to pay the Consideration Amount in cash
(except as hereinafter provided) at the "Closing" (as defined below) to an
entity designated by Scotia at the Closing. Notwithstanding anything in this
Agreement to the contrary, the Consideration Amount, together with any costs to
be borne by State under this Agreement, shall not in the aggregate exceed the
total amount of funds allocated to the acquisition of the Property and the costs
of the transaction herein under AB 1986. Notwithstanding anything herein to the
contrary, the State, at its option and election in the event it obtains
legislative authorization to do so (the "Legislation"), may, after notice to
Transferor at least 30 days prior to the Closing Date, pay the Purchase Price to
Scotia in four equal annual consecutive installments with the first installment
being paid on the Closing Date. The Closing Date shall occur no later than the
later of the State fiscal year immediately following the fiscal year in which
close of escrow occurs pursuant to that certain Agreement for Transfer of
Grizzly Creek and Escrow Instructions and Option Agreement dated of even date
herewith, by and between the Pacific Lumber Company and the State or June 30,
2001. The first such installment shall be paid at the Closing. The balance of
the Consideration Amount shall be evidenced by a Promissory Note in negotiable
form reasonably acceptable to the parties (the "Note"), and at the discretion of
Scotia, be secured by a Deed of Trust in form reasonably acceptable to the
parties (the "Deed of Trust"), encumbering the Property and recorded at the
Closing (collectively, the "Debt Instruments"). Transferor shall not object or
speak in opposition to the Legislation and shall use its best efforts regarding
supporting the Legislation.

     2.2 Legal Description. Scotia shall promptly prepare a legal description of
the Property and provide it to State. Such description shall be delivered to
State no later than 60 days after the date of this Agreement.

     2.3 Determination of the Fair Market Value ("FMV"). The fair market value
("FMV") of the Property shall be determined by licensed and qualified real
estate appraisers in accordance with the requirements of AB 1986. The appraisal
and its review and approval by the State Department of General Services (DGS),
as provided in Section 7.4 below shall be completed within one year from the
date hereof ("Approved Appraisal") and a copy shall be promptly provided to
Scotia. Scotia shall have the right within 15 days after receipt of the Approved
Appraisal to terminate this Agreement upon notice to the State if it determines,
in its reasonable discretion, that the methodology of such Approved Appraisal
was improperly chosen or applied inappropriately. In such event (a) this
Agreement and the Escrow shall automatically terminate, (b) all funds and
documents delivered by either
<PAGE>
party to the Escrow shall be returned to the party having delivered the same,
(c) all escrow cancellation charges shall be paid 50% by State and 50% by
Scotia, and (d) neither party shall have any further liability hereunder.

          ARTICLE 3:  PROCEDURE AFTER OBTAINING APPROVED APPRAISAL

     3.1 FMV Less Than $79,650,000. If the FMV set forth in the Approved
Appraisal is less than $79,650,000, then Scotia shall have the right to
terminate this Agreement by giving written notice to State within 30 days after
Scotia's receipt of the Approved Appraisal (the "Termination Period"); provided,
however, that Scotia's failure to timely give said notice shall be deemed an
election to proceed. Upon State's receipt of Scotia's notice of termination,
this Agreement shall automatically terminate, and neither party shall have any
further liability hereunder. However, if the Termination Period passes and
Scotia has not given notice of termination as described above, then (a) the
Consideration Amount shall equal the FMV as provided in Section 2.1 above, (b)
promptly after expiration of the Termination Period the parties shall deliver a
fully executed original of this Agreement to the "Title Company" (as defined
below), together with a copy of the Approved Appraisal, and (c) the parties
shall proceed to close the transaction herein as soon as possible but in no
event later than the "Outside Date" (as defined below).

     3.2 FMV Greater Than or Equal to $79,650,000. If the FMV set forth in the
Approved Appraisal is more than or equal to $79,650,000, then (a) the
Consideration Amount shall equal $79,650,000 as provided in Section 2.1 above,
(b) the parties shall promptly deliver a fully executed original of this
Agreement to the Title Company, and (c) the parties shall proceed to close the
transaction herein as soon as possible but in no event later than the Outside
Date.

                            ARTICLE 4: OPENING ESCROW

     4.1 Opening Escrow. Within 30 days after completion of the Approved
Appraisal, an escrow shall be opened at a title company selected by the State.
Title Company shall be the party responsible for filing the required Form 1099B
(or other required form) with the U.S. Internal Revenue Service.

     4.2 Escrow Instructions. This Agreement constitutes escrow instructions to
Title Company. State and Scotia shall promptly execute such supplemental escrow
instructions as Title Company shall reasonably request; provided, however, that
if there is any inconsistency between the terms of this Agreement and such
supplemental escrow instructions, the
<PAGE>
terms of this Agreement shall control.

     4.3 Schedule for Closing. The closing of the transaction contemplated
herein (the "Closing") shall occur at the time that all the conditions precedent
set forth in Article 7 hereof have been satisfied or waived, all of the
fully-executed documents and funds described in Article 6 hereof have been
delivered to Title Company, and on the day the "Grant Deed" (as defined below)
is recorded with the Humboldt County Recorder (the "Closing Date"). The Closing
shall occur no later than the "Outside Date," as defined in Section 4.4 hereof.

     4.4 Outside Date. The deadline for closing the Escrow (the "Outside Date")
shall be June 30, 2001; however, the Outside Date shall be moved to an earlier
date in the event any statute enacted hereafter attempts to repeal that date.
Such earlier date shall be 10 days before the effective date of the statute
seeking to repeal such date.

                           ARTICLE 5: REVIEW OF TITLE

     5.1 Title Report. Promptly after execution of this Agreement, State and/or
Transferor shall order from Title Company a preliminary report on the Property
(the "Preliminary Report") and copies of all documents relating to title
exceptions referred to in the Preliminary Report. After receiving the
Preliminary Report and documents, State shall have 30 days within which to
notify Scotia in writing of any reasonable objection State may have to any of
the "Non-Monetary Exceptions" (as defined below) reported in the Preliminary
Report, together with an explanation for its objection to any Non-Monetary
Exception. State's failure to object, with an explanation, where required, to
any exception within said 30 days shall be deemed State's approval thereof.

     5.2 Monetary Exceptions. State's title to the Designated Lands shall be
delivered free of monetary exceptions, except the lien of the Deed of Trust, if
applicable. Scotia shall be required to remove all other monetary exceptions
prior to the Outside Date or, at Scotia's election, they may be paid at the
Closing out of Scotia's proceeds.

     5.3 Non-Monetary Exceptions. If, before the deadline established pursuant
to Section 5.1 above, State reasonably objects, with an explanation, to any
exceptions that are not monetary exceptions ("Non-Monetary Exceptions"), then
Scotia shall have until 10 days prior to the Outside Date (the "Elimination
Deadline") within which to attempt to eliminate such disapproved Non-Monetary
Exceptions. At any time on or prior to the Elimination Deadline, Scotia may
notify State that Scotia is unable or unwilling to remove any disapproved
Non-Monetary Exception, and
<PAGE>
unless State delivers notice to Scotia waiving its disapproval within 5 days
following Scotia's notice, then (a) this Agreement and the Escrow shall
automatically terminate, (b) all funds and documents delivered by either party
to the Escrow shall be returned to the party having delivered the same, (c) all
escrow cancellation charges shall be paid 50% by State and 50% by Scotia, and
(d) neither party shall have any further liability hereunder.

     5.4 Permitted Exceptions. Any exceptions not timely and properly objected
to by State pursuant to this Article 5, and any exceptions as to which State has
waived its objection pursuant to Section 5.3 above, shall be referred to herein
as "Permitted Exceptions". It is agreed that those title items which are
substantially the same as the United States has accepted title to with regard to
its acquisition of the Headwaters Forest shall be deemed Permitted Exceptions.

                        ARTICLE 6: DELIVERIES INTO ESCROW

     6.1 Documents to be Delivered by Scotia. No later than one (1) business day
before the Outside Date, Scotia shall deliver or cause to be delivered to Title
Company:

          (a) A recordable grant deed (the "Grant Deed"), duly executed and
acknowledged by Transferor, conveying the Property any designee of the State
capable of holding title to the Property (the "Designee").

          (b) An Affidavit executed by each Transferor entity stating that such
entity is not a "foreign person" under Section 1445(b) of the Internal Revenue
Code; and a FTB Form 590 executed by each such entity (collectively, the
"Affidavits").

          (c) Natural Hazard Disclosure Statements executed by each Transferor,
in the form of Exhibit B hereto (collectively, the "Disclosures").

          (d) A recordable right of entry or easement agreement among State,
Scotia and such affiliates of Scotia as Scotia may designate prior to the
Closing, providing roadway access to Scotia and such affiliates across the
Property, in form reasonably acceptable to the parties hereto (the "Palco Right
of Entry"), executed and acknowledged by Scotia and each such affiliate and a
recordable right of entry or easement agreement among State, Scotia, such
affiliates of Scotia or unaffiliated third parties as Scotia may designate prior
to the Closing providing roadway access to the Designated Lands in favor of the
State or the Designee, in form reasonably acceptable to the parties hereto (the
"State Right of Entry"). In the case
<PAGE>
of the Scotia Right of Entry, it shall be over portions of the Property
reasonably acceptable to the parties, or, in the case of the State Right of
Entry, it shall be over portions of other real property owned by Scotia or its
affiliates, or unaffiliated third parties reasonably acceptable to Scotia. Such
respective rights of entry or easements shall be reasonably sufficient to
provide access to (i) the Property, in the case of the State Right of Entry, or
(ii) other real property owned by Scotia or its affiliates, in the case of the
Scotia Right of Entry.

     6.2 Funds and Documents to be Delivered by State. Not later than one (1)
business day before the Outside Date, State shall deliver or cause to be
delivered to Title Company:

          (a) Immediately available funds, in an amount (i) equal to the
Consideration Amount, (ii) or equal to one quarter of the total Consideration
Amount, in which event the State shall also deliver the Debt Instruments. All
funds received in the Escrow may be deposited with other escrow funds in a
general escrow account of Title Company and may be transferred to any other
general escrow account or accounts.

          (b) A certificate of acceptance of the Grant Deed, executed by State
(the "Acceptance").

          (c) A copy of each Disclosure, originally executed by State as the
"Transferee" thereunder.

          (d) The Scotia Right of Entry and State Right of Entry, each duly
executed and acknowledged by State.

                ARTICLE 7:  CONDITIONS PRECEDENT TO CLOSING

     Each party's obligation to perform under this Agreement and the Closing
shall be conditioned upon satisfaction of each of the conditions precedent which
are listed below for the benefit of such party. No waiver of a condition
precedent by any party shall be effective or enforceable unless in writing
signed by the party(ies) for whose benefit such condition is included herein.
The following are the conditions:

     7.1 Delivery of Documents and Funds. For the benefit of State on the one
hand and Scotia on the other hand, the timely delivery to Title Company of all
documents and funds which this Agreement requires the other party to deliver or
cause to be delivered to Title Company.

     7.2 Title. For the benefit of State, Title Company shall be irrevocably
committed to issue, upon the Closing, a CLTA extended form of
<PAGE>
title insurance policy in the amount determined by State as appropriate, but not
greater than the Consideration Amount, covering the Property and showing State
as the owner, subject only to the Permitted Exceptions (the "Title Policy") and
a mortgagee's title policy in the amount of the Note, as may be requested by
Scotia, in connection with recordation of the Deed of Trust if so elected by
Scotia.

     7.3 WCB Approvals. For the benefit of State, notwithstanding the approval
of the State of California Wildlife Conservation Board ("WCB") authorizing
execution of this Agreement, the WCB shall have taken the following actions,
which actions the State hereby acknowledged were taken on February 25, 1999:

          (a) On or before March 1, 1999, it shall have approved and authorized
the acquisition of the Property; and

          (b) On or before March 1, 1999, it shall have allocated such funds as
are necessary to carry out said acquisition.

     7.4 DGS Approval. For the benefit of State on the one hand and Scotia on
the other hand, the DGS Approval shall have been received, and all appraisal and
transaction documents shall have been approved by the DGS. State shall promptly
submit all appraisal and transaction documents to DGS for its review and
approval as they become available. The DGS shall not unreasonably withhold or
delay its approval of any documents submitted pursuant to this Section 7.4.

                 ARTICLE 8:  CERTAIN COMMITMENTS BY SCOTIA

     Scotia shall not take (and shall ensure that any other Transferor(s) shall
not take) any of the following actions prior to the Closing without the prior
written consent of State, which consent shall not be unreasonably withheld,
conditioned or delayed:

     8.1 Agreements. Make or allow to be made, extend or allow to be extended
any leases, contracts, options or agreements whatsoever affecting the Property,
except those which can be terminated on 30 days' or less notice, and except
those not prohibited by AB 1986; and

     8.2 Encumbrances. Cause or permit any lien, encumbrance, mortgage, deed of
trust, restriction, or easement to be placed upon the Property after the date of
this Agreement; provided, however, that any such action shall be permitted if
not prohibited by AB 1986 and if Scotia causes such lien or encumbrance to be
removed on or prior to the Closing.
<PAGE>
                         ARTICLE 9: HAZARDOUS MATERIALS

     9.1 Definitions. As used in this Article 9, the following terms shall have
the following meanings:

          (a) "Hazardous Material" means any substance or waste containing
hazardous substances, pollutants or contaminants as those terms are defined,
designated, classified or listed in the Comprehensive Environmental Response,
Compensation, and Liability Act, 42 U.S.C. Section 9601 et seq. as amended
("CERCLA") and the regulations promulgated thereunder, and any other substance
or waste similarly defined, designated, classified, listed or identified in any
other "Environmental Laws," as defined below. This definition specifically
includes asbestos-containing material, petroleum, and any fraction thereof,
petroleum-based products and polychlorinated biphenyls ("PCBs").

          (b) "Environmental Laws" means all applicable federal, state, and
local laws, regulations and ordinances or binding determinations of any
governmental authority governing the manufacture, import, use, handling,
storage, transport, processing, release or disposal of substances or wastes
deemed hazardous, toxic, dangerous or injurious to public health or to the
environment or relative to air quality, water quality, solid waste management,
hazardous waste management, hazardous or toxic substances or protection of human
health or the environment, including, but not limited to, CERCLA, the Hazardous
Material Transportation Act (49 U.S.C. Section 1801 et seq.), the Federal Water
Pollution Control Act (33 U.S.C. Section 1251 et seq.), the Resource
Conservation and Recovery Act of 1976 (42 U.S.C. Section 6901 et seq.) ("RCRA"),
the Clean Air Act (42 U.S.C. Section 7401 et seq.), the Toxic Substances Control
Act (15 U.S.C. Section 2601 et seq.), and the Federal Insecticide, Fungicide,
Rodenticide Act (7 U.S.C. Section 136 et seq.), as each of these laws have been
amended through the date of this Agreement, and any analogous state or local
statutes and regulations promulgated pursuant thereto, as the same have been
amended through the date of this Agreement.

     9.2 Representation and Warranty. Scotia represents and warrants to State as
of the date of this Agreement and as of the Closing Date, there are no facts
indicating the presence of any Hazardous Materials on, in or under the Property.
Scotia hereby agrees to indemnify and hold the State harmless with regard to the
breach of this Section 9.2 except with respect to Hazardous Materials deposited
by or through the State. This Section 9.2 shall survive the Closing.

                         ARTICLE 10: CLOSING THE ESCROW
<PAGE>
     10.1 The Closing. When all of the conditions precedent to the Closing set
forth in Article 7 hereof have been satisfied, then Title Company shall date all
undated documents as of the Closing Date, attach the Acceptance to the Grant
Deed, to the extent counterparts of documents have been provided, detach and
re-attach signature pages so that there are fully executed sets of the
documents, prorate items (if any) set forth in Article 11, pay all fees and
expenses incident to the Escrow as set forth in Article 12 and, in the following
order:

          (a)  Record the Grant Deed and the Acceptance in the Official
Records of Humboldt County.

          (b) Record the Deed of Trust (if applicable) in the Official Records
of Humboldt County.

          (c) Record the Scotia Right of Entry and the State Right of Entry in
the Official Records of Humboldt County.

          (d) Deliver to Scotia the Note (if applicable), and one fully executed
set of Disclosures.

          (e) Deliver to State the Affidavits and one fully executed set of
Disclosures.

          (f) Deliver to Scotia (or as otherwise directed by Scotia) by wire
transfer in accordance with wiring instructions to be provided by Scotia or such
other recipient, an amount equal to the Consideration Amount, or one quarter the
Consideration Amount, as applicable, adjusted by deducting Scotia's share of
closing costs, if any, and deducting any net debit or crediting any net credit
to Scotia's account by reason of prorations.

          (g) Deliver to State the Title Company's check for any excess funds
deposited into the Escrow after payment of all closing costs.

          (h) Deliver to State the Title Policy in triplicate as soon as
possible after the Closing.

          (i) Deliver to Scotia its mortgagee's title policy, if applicable, in
triplicate as soon as possible after the Closing.

          (j) Deliver conformed copies of all the recorded documents to State
and Scotia at the addresses set forth in Section 13.6 hereof.

     10.2 Escrow Termination.  If for any reason the Escrow has not closed
<PAGE>
by 11:59 p.m. on the Outside Date, then (a) the Escrow shall be deemed
terminated automatically without further action by either party, (b) any
documents and/or funds deposited with Title Company shall be returned to the
party depositing the same (less escrow cancellation charges chargeable to such
party from any such funds), without any further consent from any other party to
the Escrow, and (c) all escrow cancellation charges shall be paid 50% by State
and 50% by Scotia. The termination of the Escrow as provided herein shall be
without prejudice to the legal and equitable rights a party has against the
other party under this Agreement for breach.

                             ARTICLE 11: PRORATIONS

     11.1 Real Property Taxes Affecting the Property. Scotia shall cause all
property taxes, assessments, penalties and interest, if any, for all periods
prior to the Closing to be paid prior to the Closing. Scotia shall be solely
responsible for obtaining any refund from the County of Humboldt of real
property taxes caused to be paid by Scotia or a Transferor and affecting the
Property for the period after the Closing. The State shall, upon demand,
promptly execute and deliver any documents or instruments reasonably requested
by Scotia in order to facilitate obtaining such refund.

     11.2 Timber Yield Taxes. Scotia or the Transferor(s) shall be responsible
for paying any timber yield taxes with respect to the Property attributable to
the period prior to the Closing relating to the Property.

     11.3 Proration Date. All prorations shall be as of the Closing, it being
specifically understood that State will not be responsible for payment of any
taxes.

                            ARTICLE 12: CLOSING COSTS

     12.1 State's Responsibility. State shall be responsible for payment of any
costs of recording any conveyancing documents, any documentary transfer taxes,
the title insurance premiums for the Title Policy and all endorsements thereto,
and Title Company's escrow fees.

     12.2 Legal Fees. Each party shall bear its respective legal fees and
expenses incurred in negotiating, documenting and closing this transaction.

                   ARTICLE 13:  MISCELLANEOUS PROVISIONS

     13.1 Waiver; Remedies; Modification. No delay on the part of any party
hereto in exercising any right, power or privilege hereunder shall operate as a
waiver thereof, nor shall any waiver on the part of any party
<PAGE>
hereto of any right, power or privilege hereunder operate as a waiver of any
other right, power or privilege hereunder, nor shall any single or partial
exercise of any right, power or privilege hereunder, preclude any other or
further exercise thereof or the exercise of any other right, power or privilege
hereunder. A modification of any provision herein contained, or any other
amendment to this Agreement, shall be effective only if the modification is in
writing and signed by all the parties hereto.

     13.2 Applicable Law. This Agreement shall in all respects be governed by
the laws of State of California applicable to agreements executed and to be
wholly performed within this State without regard to principles of conflict of
law.

     13.3 Attorneys' Fees. Should any party hereto commence any action or
proceeding to enforce any provision of this Agreement or for damages by reason
of an alleged breach of any provision of this Agreement or for declaratory
relief, the prevailing party shall be entitled to recover from the losing party
or parties such amount as the court may adjudge to be reasonable attorneys' fees
for services rendered to the prevailing party in such action or proceeding.

     13.4 Separate Counterparts. This Agreement may be executed in separate
counterparts, each of which when so executed shall be deemed to be an original.
Such counterparts shall, together, constitute and be one and the same
instrument.

     13.5 Notices. Any notice or demand required herein shall be given
personally, by certified or registered mail, postage prepaid, return receipt
requested, by confirmed fax, or by reliable overnight courier to the address of
the respective parties set forth below. Any notice served personally shall be
deemed delivered upon receipt, served by facsimile transmission shall be deemed
delivered on the date of receipt as shown on the received facsimile, and served
by certified or registered mail or by reliable overnight courier shall be deemed
delivered on the date of receipt as shown on the addressee's registry or
certification of receipt or on the date receipt is refused as shown on the
records or manifest of the U.S. Postal Service of such courier. Each party
hereto, may from time to time designate any other address for this purpose by
written notice to the other parties. Notices shall be given as follows:

          If to Scotia or any other Transferor, to:
               Scotia Pacific Company LLC
               125 Main Street, Second Floor
               P. O. Box 212
               Scotia, California 95565
<PAGE>
               Attn.:  President
               Facsimile No.:  (707) 764-4400

          with a copy to:

               Scotia Pacific Company LLC
               San Felipe, Suite 2600
               Houston, Texas 77057
               Attn.:  Managing Counsel/Real Estate
               Facsimile No.:  (713) 267-3702

          and with a copy to:

               Nossaman, Guthner, Knox & Elliott, LLP
               445 South Figueroa Street - 31st Floor
               Los Angeles, California 90071-1602
               Attn.:  Howard D. Coleman, Esq.
               Facsimile No.:  (213) 612-7801

          If to State, to:

               The Resources Agency
               Department of Fish & Game
               Wildlife Conservation Board
               801 K Street, Suite 806
               Attn.:  W. John Schmidt, Executive Director
               Facsimile No.:  (916) 323-0280

     13.6 Captions, Number and Gender, Exhibits. The captions appearing at the
commencement of the paragraphs sections and subsections hereof are descriptive
only and for convenience in reference. Any reference to a section herein
includes all subsections thereof. Should there be any conflict between any such
caption and the article, paragraph or subparagraphs at the head of which it
appears, the article, paragraph or subparagraph and not the caption shall
control and govern the construction of this Agreement. In this Agreement, the
masculine, feminine or neuter gender and the singular or plural number shall
each be deemed to include the others whenever the context so requires. All
exhibits attached hereto and referenced in the body of this Agreement are
incorporated herein by such reference.

     13.7 Survival. All representations, covenants and agreements made and all
obligations to be performed under the provisions hereof to the extent not
performed at or before the Closing shall survive for a period of one year from
the Closing and shall not be deemed to merge with the grant deed
<PAGE>
or upon delivery or acceptance thereof.

     13.8 Further Action. Each party hereto shall, on or before the Closing,
duly execute and deliver such papers, documents and instruments and perform all
acts reasonably necessary or proper to carry out and effectuate the terms of
this Agreement.

     13.9 Performance. Time is of the essence of this Agreement and of each
provision hereof.

     13.10 No Presumption Regarding Drafter. The parties hereto acknowledge and
agree that the terms and provisions of this Agreement have been negotiated and
discussed among the parties, and that this Agreement reflects their mutual
agreement regarding the subject matter of this Agreement. Because of the nature
of such negotiations and discussions, no party shall be deemed to be the drafter
of this Agreement, and therefore no presumption for or against the drafter shall
be applicable in interpreting or enforcing this Agreement.

     13.11 Days and Months. Unless otherwise stated, all references to days or
months herein shall be references to calendar days or calendar months.

     13.12 Severability. If any provision of this Agreement is found invalid or
unenforceable, such provision shall be enforced to the maximum extent possible
and the other provisions shall remain in full force and effect to the extent
they can be reasonably applied in the absence of such invalid or unenforceable
provision.

     IN WITNESS WHEREOF, the parties have executed this Agreement as of the date
first set forth above.

                              SCOTIA PACIFIC COMPANY, LLC,
                              a Delaware limited liability company
                              By:  /s/ John A. Campbell
                                   John A. Campbell
                                   President and CEO

                              STATE OF CALIFORNIA ACTING BY AND
                              THROUGH THE WILDLIFE CONSERVATION BOARD
                              By:  /s/ W. John Schmidt
                                   W. John Schmidt
                                   Executive Director

APPROVED:
<PAGE>
DEPARTMENT OF GENERAL
SERVICES OF THE STATE
OF CALIFORNIA

By:  [signature illegible]
          Director
<PAGE>
                                    EXHIBIT B

                       NATURAL HAZARD DISCLOSURE STATEMENT

The Transferor, The Pacific Lumber Company, discloses the following information
with the knowledge that even though this is not a warranty, prospective buyers
may rely on this information in deciding whether and on what terms to purchase
the subject property.

THE FOLLOWING ARE REPRESENTATIONS MADE BY THE TRANSFEROR AND HIS OR HER AGENT(S)
BASED ON THEIR KNOWLEDGE AND MAPS DRAWN BY THE STATE. THIS INFORMATION IS A
DISCLOSURE AND IS NOT INTENDED TO BE PART OF ANY CONTRACT BETWEEN THE TRANSFEREE
AND THE TRANSFEROR.

THIS REAL PROPERTY LIES WITHIN THE FOLLOWING HAZARDOUS AREA(S):

A SPECIAL FLOOD HAZARD AREA (Zone "A") designated by the Federal Emergency
Management Agency.

Yes _______    No _______     Do not know/information not available from
                              local jurisdiction _____X______

AN AREA OF POTENTIAL FLOODING shown on an inundation map pursuant to Section
8589.5 of the Government Code.

Yes _______    No _______     Do not know/information not available from
                              local jurisdiction _____X______

A VERY HIGH FIRE HAZARD SEVERITY ZONE pursuant to Section 51179 of the
Government Code. The owner of this property is subject to the maintenance
requirements of Section 51182 of the Government Code.

Yes _______    No _______

A WILDLAND AREA THAT MAY CONTAIN SUBSTANTIAL FOREST FIRE RISKS AND HAZARDS
pursuant to Section 4125 of the Public Resources Code. The owner of this
property is subject to the maintenance requirements of Section 4291 of the
Public Resources Code. Additionally, it is not the state's responsibility to
provide fire protection services to any building or structure located within the
wildlands unless the Department of Forestry and Fire Protection has entered into
a cooperative agreement with a local agency for those purposes pursuant to
Section 4142 of the Public Resources Code.

Yes _______    No _______
<PAGE>
AN EARTHQUAKE FAULT ZONE pursuant to Section 2622 of the Public Resources Code.

Yes _______    No _______

A SEISMIC HAZARD ZONE pursuant to Section 2696 of the Public Resources Code.

Yes _______    No _______

THESE HAZARDS MAY LIMIT YOUR ABILITY TO DEVELOP THE REAL PROPERTY, TO OBTAIN
INSURANCE, OR TO RECEIVE ASSISTANCE AFTER A DISASTER.

Transferor, The Pacific Lumber Company, certifies that the information herein is
true and correct to the best of the Transferor's knowledge as of the date signed
by the Transferor.

The Pacific Lumber Company

By:__________________________      Date_______________________________
Name:________________________
Title:_______________________

Transferee, the United States of America, certifies that he or she has read and
understands this document.

The United States of America

By:__________________________      Date_______________________________
Name:________________________
Title:_______________________

                                                                    EXHIBIT 99.8

         [letterhead of Department of Forestry and Fire Protection]


                                February 25, 1999

Mr. John Campbell, President
The Pacific Lumber Company
P.O. Box 37
Scotia, CA 95565

Re:  SYP No. 96-002 Determination

Dear Mr. Campbell:

     Sustained Yield Plan (SYP) No. 96-002 covering lands owned by the Pacific
Lumber Company, as submitted to the Department in July of 1998 and revised on
February 23, 1999, to implement the inventory, growth and harvest volume
provisions of SYP alternative 25a and to incorporate responses to watershed
questions, is hereby found to be in conformance with the Forest Practice Rules,
as described in 14 CCR, Section 1091.10, subject to the conditions described
below. The Department has determined that alternative 25a is the only
alternative with constraints on timber harvesting that are consistent with the
interim mitigations required by the federal Habitat Conservation Plan (HCP) and
the EIS/EIR. Alternatives based on assumed relief from the interim mitigations
were not approved by the Department because this would have required speculation
about the future outcome of on-site mapping to refine boundaries of mass wasting
areas of concern and about future agreements between Pacific Lumber Company and
the wildlife agencies following watershed analysis. If an increase in harvest
volume of more than 10 percent over the average harvesting projection in any 10
year period results from refinements in the boundaries of mass wasting areas of
concern or from changes in the interim mitigations, then the company may amend
the SYP, as provided in 14 CCR Section 1091.13, to increase the average
harvesting projections.

     This SYP is found to satisfy requirements for maximum sustained production.
The plan submitter has conducted the required watershed, fisheries and wildlife
assessments. These assessments are sufficient for determining long term
sustained yield and for identifying significant impacts relative to the
sensitivity and potential risks to watershed and wildlife resources from
proposed Umber operations in the included assessment areas. The SYP and
associated Environmental Impact Statement and Environmental Impact Report
(EIS/EIR) identify potentially significant adverse impacts, including feasible
measures necessary to mitigate or avoid such impacts, as described in the
attached "Finding of Fact" and are
<PAGE>
consistent with 14 CCR 897(b). Compliance with those mitigation measures is an
express condition of the approval of this SYP.

     As authorized in 14 CCR Sections 1091.1(b), 1091.2, and 1091.14, timber
harvesting plans (THPs) prepared in conjunction with SYP No. 96-001 may rely on
information and conclusions in the SYP to satisfy requirements for sustained
timber production and for those watershed impacts and fish and wildlife issues
addressed in the SYP, provided that:

     1.   Timber operations are conducted as described in the SYP and in the
          EIS/EIR.

     2.   Applicable information and mitigation measures that are included in
          the EIS/EIR, in the SYP; in the Habitat Conservation Plan for the
          Properties of The Pacific Lumber Company, Scotia Pacific Holding
          Company, and Salmon Creek Corporation dated February 1999; and in the
          attached CEQA Findings are incorporated into the
          THP where relevant.

     3.   References to the SYP and the EIS/EIR contained in a THP include the
          Volume title and page number or page numbers where the referenced
          material is found in the SYP and EIS/EIR.

As further conditions of this approval, the plan submitter shall also:

     1.   Update and submit to the Department the following maps to reflect
          constraints contained in SYP alternative 25a - Map Nos. 20, 21, 22,
          23, 24, 28, 29, and 30.

     2.   Prepare an updated report based on alternative 25a that contains the
          SYP information contained in Appendix Q to the EIS/EIR and
          incorporates information from the July, 1998, public review draft of
          the SYP/HCP.

     3.   Update Section F(6) Employment in Volume I of the July 1998 Public
          Review Draft of the SYP/HCP to reflect the harvest schedule of
          alternative 25(a).

                                   Sincerely,


                              /S/ RICHARD A. WILSON
                                  Richard Wilson
                                  Director
<PAGE>
cc:  Deputy Director, Resource Management
     Coast-Cascade Region Chief
     Coast Area Chief
     Humboldt Ranger Unit Chief

                                  CEQA Findings

                                     for the
                        Final Environmental Impact Report
                                     for the
                             Pacific Lumber Company
                 Habitat Conservation Plan/Sustained Yield Plan
                        for the Headwaters Forest Project

                                  INTRODUCTION

     The California Environmental Quality Act (CEQA) requires the California
Department of Forestry and Fire Protection (CDF), as the state lead agency, to
make findings before it can approve the final Environmental Impact Report (EIR)
for the Pacific Lumber Company (PALCO) Habitat Conservation Plan (HCP)/Sustained
Yield Plan (SYP) for the Headwaters Forest Project, as required by Section 21081
of the California Environmental Quality Act (CEQA) and Sections 15091 and 15093
of the State CEQA Guidelines. Specifically, CEQA requires the lead agency to
prepare a report explaining how it has addressed each significant environmental
impact identified in an EIR. For each significant impact, the lead agency must
reach one of three conclusions:

     -    that changes have been required of, or incorporated into, the proposed
          project to avoid or substantially reduce the significant environmental
          impact;

     -    that such changes are within the responsibility and jurisdiction of
          another agency and have been, or will be, adopted by that agency; or

     -    that specific economic, social, legal, technical, or other
          considerations make mitigation measures recommended or alternatives
          analyzed in the EIR infeasible.

     Such findings must be accompanied by a brief rationale and be supported by
substantial evidence in the administrative record for the proposed project.

     Detailed information about the impacts of implementing the proposed
<PAGE>
project, mitigation measures to avoid or reduce such impacts, and alternatives
to the proposed project are disclosed in the final EIR for the PALCO SYP and
specifically described in the HCP (February 1999) and the Implementation
Agreement (February 1999) therefor, which are incorporated into this document by
reference, drafts of which were appended to the final EIR as Appendices P and S,
respectively, dated January 1999. Copies of this final EIR are available for
review at CDF's state headquarters in Sacramento.

                       FINDINGS ON SIGNIFICANT IMPACTS OF
                   IMPLEMENTING THE PREFERRED ALTERNATIVE

CDF makes the following findings in regard to the potentially significant
impacts identified in the EIR:

      WATER QUALITY, HYDROLOGY, AND FLOODPLAINS: PESTICIDES/HERBICIDES

Impact: The draft EIS/EIR included the use of herbicides as a possibly
     significant effect on the environment due to the intensity of public
     concern for this issue and due to the uncertainties involved. At the end of
     the CEQA process, CDF has determined that the use of herbicides has not
     risen to the level of being a significant effect on the environment as the
     term is used in CEQA. Section 21082.2 in CEQA provides that the
     determination of significance is to be based on substantial evidence in the
     record and that the existence of public controversy over the environmental
     effects of a project shall not require preparation of an EIR if there is no
     substantial evidence in the light of the whole record before the lead
     agency that the project may have a significant effect on the environment.
     The section further provides that argument, speculation, unsubstantiated
     opinion or narrative, evidence which is clearly inaccurate or erroneous, or
     evidence of social or economic impacts which do not contribute to, or are
     not caused by, physical impacts on the environment, is not substantial
     evidence.

     Based on the lack of evidence of a significant effect and the uncertainties
     described in the Final EIR/EIS/EIR, CDF finds that herbicide use by PALCO
     as described in the EIS/EIR will not have a significant effect on the
     environment. The uncertainties about the environmental effects of herbicide
     use should be resolved by the agencies with regulatory responsibility over
     herbicides, the U.S.E.P.A. and the California Department of Pesticide
     Regulation. Further, if those agencies determine after additional research
     that additional restrictions on use will be required through registration,
     licensing, or labeling actions, PALCO would be required to comply with
<PAGE>
     those new requirements.

MITIGATION MEASURE IDENTIFIED IN THE EIR: The following standard controls
     will minimize the potential for significant effects:

     -    No aerial applications of herbicides are proposed. If these voluntary
          restrictions continue, it would reduce contamination by direct
          application onto non-target areas thus reducing potential exposure to
          high levels of herbicides in water and off-site residents.

     -    Consistent with state and federal requirements, herbicide applications
          must be under the supervision of state certified applicators, and done
          in accord with a specific application recommendation and the herbicide
          label restrictions and applied at the lowest effective rate.

     -    PALCO has a spill contingency plan that delineates specific measures
          to be carried out in the event of an accidental spill of herbicides or
          any other hazardous material.

MITIGATION MEASURE REQUIRED: CDF has required these mitigation measures to
     be implemented by PALCO as a condition of approval of the SYP and EIR.

FINDING: Given the lack of substantial evidence showing that herbicide use could
     be a significant effect, CDF finds that this possible effect is not
     significant within the meaning of CEQA. Further, even if the effect were to
     be determined to be significant, responsibility for changes or alterations
     in herbicide registration, licensing, labeling and use are within the
     responsibility and jurisdiction of the California Department of Pesticide
     Regulation and the U.S.E.P.A. and not within the responsibility of CDF.
     Those two regulatory agencies should conduct research programs to resolve
     uncertainties and adopt whatever restrictions they determine are necessary
     for problems identified in their research.

               VEGETATION AND TIMBER: RARE AND UNCOMMON FLORA

IMPACT: Potential significant adverse effect on one or more threatened,
     endangered, or rare plant species on lands retained under PALCO
     management.

MITIGATION MEASURE IDENTIFIED IN THE EIR: Presence of rare species, will be
     determined through field surveys conducted during planning of covered
     activities, including but not limited to, development of THPs,
<PAGE>
     planning for new road construction and development of quarries and borrow
     pits. The list of potentially occurring rare species will be updated each
     year by PALCO, using available information from DFG, FWS, NDDB, and the
     CNPS inventory. Copies of this list shall be forwarded to DFG, FWS, and CDF
     upon completion.

     The procedures summarized below, and specifically described in the HCP
     (February 1999), will be followed to provide a high probability that rare
     plants (e.g. endangered, threatened, rare, CNPS lists) are discovered
     during the planning stage for covered activities and potential significant
     impacts to them are minimized and/or mitigated:

     -    A qualified botanist will determine what plant species and habitat
          types/plant communities exist on PALCO property.
     -    A guide shall be developed for use in training PALCO RPFs, employees,
          and contractors in identifying the presence of these
          habitats/communities when performing covered activities.
     -    When planning covered activities, PALCO employees and/or contractors
          shall identify potential habitat that may be affected by a covered
          activity.
     -    PALCO shall retain a qualified botanist to verify the habitat
          determination and perform a survey, at the time of year appropriate to
          identify subject species and at an intensity sufficient to detect
          presence of the target species. Surveys will be conducted by a
          qualified botanist when covered activities are to be carried out that
          may effect these habitats/communities.
     -    Results of these surveys shall be included with any THP submitted to
          CDF and shall also be submitted to CDFG and FWS.
     -    When rare plants are detected in habitat that may be affected by a
          covered activity, PALCO shall implement feasible measures to avoid,
          minimize and/or mitigate significant adverse effects to such species
          with the approval or FWS and/or CDFG. CDF shall require one or more
          such measures sufficient to provide protection.
     -    Locations of identified populations of rare plants shall be reported
          by PALCO, within 90 days of discovery, to the NDDB.

MITIGATION MEASURE REQUIRED: CDF has required these mitigation measures, as
     specifically described in the HCP (February 1999), to be implemented by
     PALCO as a condition of approval of the SYP and EIR and these mitigation
     measures will reduce the potential effect to less than a significant level.

FINDING: Changes or alterations have been required in, or incorporated
     into, the project which mitigate or avoid this potentially significant
<PAGE>
     effect on the environment.

     VEGETATION AND TIMBER: OLD-GROWTH REDWOOD AND DOUGLAS-FIR FORESTS

IMPACT: On lands retained under PALCO management the loss of old-growth redwood
     and Douglas-fir may be considered a significant effect based on the unique
     characteristics of and inability to replace old-growth forest and the
     substantial body of public opinion that would consider this loss
     significant.

MITIGATION MEASURE IDENTIFIED IN THE EIR: Measures have been identified that
     will mitigate the loss of old-growth and residual redwood and Douglas-fir.

     They are specifically described in the HCP (February 1999) and
     Implementation Agreement (February 1999) and summarized as follows:

     -    Establishment and protection of Marbled Murrelet Conservation
          Areas (MMCAs),
     -    No Harvest Buffers on Class I, II, and III watercourses, 
     -    Harvest restrictions in Channel Migration Zones, 
     -    Hillslope management mass-wasting strategy harvest restrictions, 
     -    Additional 300 foot buffers around MMCAs, 
     -    Additional 300 foot buffers around the southern edge of the Headwaters
          Reserve,
     -    Additional marbled murrelet measures would enlarge the Owl Creek MMCA
          and Grizzly Creek Complex tract,
     -    Protection of Grizzly Creek Complex tract for five years and possible
          protection of the Grizzly Creek Complex tract for the remainder of the
          term of the ITP.

These measures would reduce the acreage available for harvest and provide
additional protection for old-growth redwood and Douglas-fir forest. These
measures will also allow stands of large second growth redwood and Douglas fir
to grow into late seral stages and to take on characteristics of old growth
forest.

MITIGATION MEASURE REQUIRED: CDF has required these mitigation measures, as
     specifically described in the HCP (February 1999) and Implementation
     Agreement (February 1999), to be implemented by PALCO as a condition of
     approval of the SYP and EIR.

CDF also notes that in AB 1986, the State of California has appropriated funds
for the acquisition of the Owl Creek and Grizzly Creek groves for protection of
the marbled murrelet. Although this acquisition is still
<PAGE>
some time away, the acquisition is regarded as imminent and funded. Under the
Forest Practice Rules, the Director is required to disapprove a THP in an area
where public acquisition of the parcel for purposes which would be impaired by
timber harvesting, is legislatively authorized, funded and imminent. 14 C.C.R.
sec. 898.2(b). The deferral of harvesting in these old growth areas and the
potential acquisition of these areas will further reduce the otherwise
potentially significant effect on old growth forests.

FINDING: Changes or alterations have been required in, or incorporated
     into, the project which mitigate or avoid this potentially significant
     effect on the environment.

                   FISH AND AQUATIC HABITAT: COHO SALMON

FINDING: Effects to coho salmon were minimized and mitigated to a level of less
     than significant in the HCP/SYP as contained in the draft EIR without
     additional mitigation.

                           WILDLIFE: MARBLED MURRELET

IMPACT: The incidental take of some low quality habitat is a potentially
     short term significant effect on marbled murrelet.

MITIGATION MEASURE IDENTIFIED IN THE EIR: Additional measures have been
     identified that will mitigate the loss of marbled murrelet habitat. They
     are specifically described in the HCP (February 1999) and Implementation
     Agreement (February 1999) and summarized as follows:

     -    Establishment and protection of Marbled Murrelet Conservation Areas 
          (MMCAs),
     -    No Harvest Buffers on Class I, II, and III watercourses, 
     -    Harvest restrictions in Channel Migration Zones, 
     -    Hillslope management mass-wasting strategy harvest restrictions, 
     -    Additional 300 foot buffers around MMCAs, 
     -    Additional 300 foot buffers around the southern edge of the Headwaters
          Reserve,
     -    Additional marbled murrelet measures would enlarge the Owl Creek MMCA
          and Grizzly Creek Complex tract,
     -    Protection of Grizzly Creek Complex tract for five years and possible
          protection of the Grizzly Creek Complex tract for the remainder of the
          term of the ITP.

MITIGATION MEASURE REQUIRED: CDF has required these mitigation measures, as
     specifically described in the HCP (February 1999) and the
     Implementation Agreement (February 1999), to be implemented by PALCO
<PAGE>
     as a condition of approval of the SYP and EIR.

CDF also notes that in AB 1986, the State of California has appropriated funds
for the acquisition of the Owl Creek and Grizzly Creek groves for protection of
the marbled murrelet. Although this acquisition is still some time away, the
acquisition is regarded as imminent and funded. Under the Forest Practice Rules,
the Director is required to disapprove a THP in an area where public acquisition
of the parcel for purposes which would be impaired by timber harvesting, is
legislatively authorized, funded and imminent. 14 C.C.R. sec. 898.2(b).
Accordingly, marbled murrelets would not be harmed in these areas in the short
term while the acquisition is processed, and once acquired, the areas would
provide additional long term protection for the species.

FINDING: Changes or alterations have been required in, or incorporated
     into the project which mitigate or avoid this potentially significant
     effect on the environment.

                                  ALTERNATIVES

The final EIR analyzed the following alternatives:

- -    Alternative 1 - No Action/No Project
- -    Alternative 2 - Proposed Project
- -    Sub-alternative 2a - No Elk River Property
- -    Alternative 3 - Property-wide Selective Harvest
- -    Alternative 4 - 63,000-acre No-harvest Public Reserve

The "Proposed Project" alternative was found to be environmentally superior to
the "No Action/No Project" alternative.

Alternative 3, Property-wide Selective Harvest, was identified in the final EIR
as the environmentally superior alternative.

Since all significant effects were mitigated to a level of less than
significance through mitigation measures and actions of the Legislature, CDF
makes no findings in regard to alternatives as being needed to lessen
significant effects.

                              ADMINISTRATIVE RECORD

The administrative record to support these findings and the action of CDF in
approving the sustained yield plan are located in CDF Headquarters at 1416 Ninth
Street, 15th Floor, under the custody of Allen Robertson, CDF Environmental
Coordinator. [See CEQA sec. 21081.6(a)(2)].
<PAGE>
     APPROVE:


     /S/ RICHARD A. WILSON
     Richard A. Wilson
     Director


     Date:     February 25, 1999

                                                                    EXHIBIT 99.9

         [letterhead of Department of Forestry and Fire Protection]


                                  March 1, 1999

Mr. John Campbell
President and CEO
The Pacific Lumber Company
125 Main Street
Scotia, California 95565

Dear Mr. Campbell:

As you know, State law declares that a Sustained Yield Plan (SYP) must contain
an estimate of the long-term yield of the ownership stated in terms of board
feet per year or some measurement consistent with products chosen by the owner,
and a description of how the estimate was reached.

The SYP must satisfy requirements for maximum sustained production consistent
with the interim mitigations required by the federal Habitat Conservation Plan
(HCP) and Environmental Impact Statement/Environmental
Impact Report (EIS/EIR).

Based upon analysis of the revised draft of SYP No. 96-002 submitted by The
Pacific Lumber Company (PALCO) in July of 1998 in combination with provisions of
the HCP, EIS/EIR, supplemental information received from PALCO on February 16,
1999, responses from PALCO to watershed questions received on February 23, 1999,
and with additional information provided by the National Marine Fisheries
Service (NMFS), the U.S. Fish and Wildlife Service (FWS) and the California
Department of Fish and Game (CDFG) (the Wildlife Agencies), the California
Department of Forestry and Fire Protection (CDF) finds the Sustained Yield Plan
(SYP) Alternative 25 covering lands owned by Pacific Lumber Company and/or its
subsidiaries to be in conformance with Forest Practice Rules (FPRs), as
described in 14 CCR, Section 1091.10 subject to the conditions described below.
We also find that the requirements for maximum sustained production are
satisfied.

PALCO has submitted the required watershed, fisheries and wildlife assessments.
These assessments form the basis for CDF's determination of conformance and for
identifying significant impacts relative to the sensitivity and potential risks
to watershed and wildlife resources from proposed timber operations in the
included assessment areas. The SYP and associated EIS/EIR identify potentially
significant adverse impacts and feasible measures necessary to mitigate or avoid
such impacts as
<PAGE>
described in the attached CEQA Findings and are consistent with 14 CCR 897(b).
Compliance with those mitigation measures is an express condition of the
approval of this SYP.

We also find that the SYP at the levels of harvest described in Alternative 25
is within the scope of the EIS/EIR certified for the project on February 25,
1999 and that no recirculation or supplemental EIR is required for this
approval.

                                   Sincerely,



                                   /S/ RICHARD A. WILSON
                                       Richard A. Wilson
                                       Director


cc:  Deputy Director, Resources Management
     Coast-Cascade Region Chief
     Coast Area Chief
     Humboldt Ranger Unit Chief

Attachment

                                                                   EXHIBIT 99.10

                  United States Department of the Interior
                            Fish and Wildlife Service

                      United States Department of Commerce
              National Oceanic and Atmospheric Administration


                                  March 1, 1999


John Campbell, President
The Pacific Lumber Company
Scotia Pacific Company LLC
Salmon Creek Corporation
125 Main Street
Scotia, California  95565

     Re:  The Pacific Lumber Company Habitat Conservation Plan

Dear Mr. Campbell:

     We are writing to address concerns you have expressed regarding the manner
in which the Fish and Wildlife Service (FWS) and the National Marine Fisheries
Service (NMFS; collectively the Services) will administer The Pacific Lumber
Company (PALCO) Habitat Conservation Plan (HCP), which serves as the basis for
incidental take permits the Services are prepared to issue. This letter
clarifies certain aspects of the HCP in the Implementation Agreement (IA),
including our understanding of how the Services intend to address economic
factors in administering the permits under the standards set forth in the HCP
and the IA. Our response, based on the provisions of the Endangered Species Act
(ESA) and the Services' policy regarding ESA implementation, is set forth below.

     Section 10(a)(2)(B) of the ESA contains a number of requirements governing
issuance of incidental take permits, including the obligations to minimize
anticipated take and to avoid appreciably reducing the likelihood of survival
and recovery of listed species. Paragraph (B)(ii) requires that the applicant
minimize and mitigate the impacts of permitted take "to the maximum extent
practicable." The Services' joint Habitat Conservation Planning Handbook states
that this criterion requires consideration of whether the proposed mitigation
"is the maximum that can be practically implemented by the applicant." Ch. 7,
sec. B.2., p. 7-3. The Handbook also provides that among other factors that may
be considered are the costs of mitigation and the abilities of the particular
applicant. While the cited Handbook provisions address initial permit issuance,
the Services
<PAGE>
believe that the statutory provision and Handbook guidance are equally
applicable to the adaptive management provisions of the HCP, and will be guided
accordingly.

     A recent letter from White House Chief of Staff John Podesta, Secretary of
the Interior Babbitt and Secretary of Commerce Daley addressed implementation of
the PALCO HCP in a manner consistent with the above guidance. Their letter
states that the HCP needs to be "implemented in a flexible, sensible manner that
is sensitive to both economic concerns and biological necessities."

     The HCP includes an adaptive management provision that explicitly takes
economic factors into account. The provision allows PALCO, at any time, to
propose changes that are consistent with AB 1986 to any of the plan's
prescriptions based on information which may be related to the cost
effectiveness of particular measures or to PALCO's ability to choose among
equally effective prescriptions. In applying the adaptive management provision,
the Services will be guided by the ESA permit issuance criteria, and to the
extent changes proposed by PALCO will not result in jeopardy, the Services will
consider their practicability, which includes cost to PALCO and economic
feasibility and viability. This approach is consistent with a statement
contained in a recent letter from the Services at the Regional level that "the
Services, in implementing adaptive management, will give full consideration to
economic concerns consistent with ESA requirements."

     Considerations of practicability are also relevant to the determination of
measures needed to attain the goal of the conservation plan - to maintain or
achieve over time properly functioning aquatic habitat conditions. In requiring
that properly functioning conditions be achieved over time, considerations of
practicality, including economic factors, will continue to be relevant in
evaluating adjustments of the interim measures through adaptive management. We
anticipate that site specific analyses and other information will allow changes
that will reduce PALCO's implementation costs and/or provide operational
flexibility.

     Under the adaptive management provision, any change proposed by PALCO will
be approved unless the Services find in writing that the proposed changes will
impair the ability of the aquatics conservation plan to achieve its goals. If
the Services find that the proposed changes will impair the ability of the
aquatics conservation plan to achieve its goals, the Services will disapprove
it. The provision also allows PALCO to obtain an evaluation of its proposed
changes by the standing year review panel established under the HCP as part of
the watershed analysis process. If the panel concludes that PALCO's proposed
changes will meet the standard
<PAGE>
for approval, we believe it is unlikely that the Services will reach a different
conclusion. If they do, the Services must explain in writing the basis for the
disagreement. This process will ensure that proposed adaptive management changes
receive rigorous scientific consideration, and it will make the Services
accountable, in writing and on the record, whenever differences arise. We
believe that this approach will help assure the scientific integrity of the
decision-making process. This approach also is likely to encourage collaboration
and partnership among the scientists - public and private - who will consider
new information regarding the operation of the prescriptions on PALCO's lands.

     With regard to your concern about the timeliness of the Services'
consideration of adaptive management requests, we can assure you that the
Services will provide adequate resources to process reasonable and appropriate
adaptive management requests on a timely basis. We also will work with PALCO and
the peer review panel to make that process efficient and timely.

     In that regard, we would like to offer our personal availability on a
quarterly basis to help ensure that the process for evaluating proposed adaptive
management changes proceeds on a timely basis that reflects both the spirit and
the letter of the adaptive management provision.

     Finally, we point out that the project evaluated by the Services in their
joint biological opinion assumes a harvest volume of 176.2 mmbf/yr over the
first ten years of the permit, the volume identified in Appendix Q of the Final
Environmental Impact Statement/Environmental Impact Report. The Services'
biological opinion concludes that full implementation of the HCP, which assumes
the harvest volume in Appendix Q, with all forms of adaptive management,
including watershed analysis, will not result in jeopardy to any of the covered
species.

     In closing, we would like to emphasize that it is important to the Services
that PALCO's HCP will be implemented in a manner that is both biologically and
economically sound. We want the HCP to be a "win-win" for PALCO, and for the
species that it is designed to protect. We will do our best, from our end, to
achieve this result. If PALCO makes a similar commitment of resources, and
proceeds in cooperative, partnership-type spirit, we are confident that we will
succeed in meeting our mutual goals.

                                        Sincerely,


/S/ DAVID J. HAYES                      /S/ TERRY D. GARCIA
<PAGE>
David J. Hayes                          Terry D. Garcia
Counselor to the Secretary              Assistant Secretary for Oceans and
U.S. Department of Interior             Atmosphere
                                        U.S. Department of Commerce

The undersigned parties agree that this letter represents an interpretation of
the IA and the HCP which is a part of the record of this transaction,
notwithstanding Section 10.4 of the Implementation Agreement.

/S/ DAVID J. HAYES                      /S/ TERRY D. GARCIA
David J. Hayes                          Terry D. Garcia
Counselor to the Secretary              Assistant Secretary for Oceans and
Department of the Interior                   Atmosphere
                                        Department of Commerce

/S/ JOHN CAMPBELL
John Campbell, President
The Pacific Lumber Company
Scotia Pacific Company, LLC
Salmon Creek Corporation

The California Department of Fish and Game and the California Department of
Forestry and Fire Protection agree that paragraphs four, five, six and nine of
this letter represent an interpretation of the IA and the HCP which is a part of
the record of this transaction, notwithstanding Section 10.4 of the
Implementation Agreement.


/S/ NORMAN HILL                         /S/ L. RYAN BRODDRICK
Norman Hill, Chief Counsel              L. Ryan Broddrick, Chief Deputy Director
California Department of Forestry       California Department of Fish and Game
     and Fire Protection                


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission