| Year | Item | Amount ($/ac) | Reference | Compounding factor | NFV ($/ac) |
| 0 | Seedling | −60.02 | Plum creek 2012 | 1.0722 | −266 |
| 0 | Chemical site preparation | −67.51 | | 1.0722 | −299 |
| 0 | Bedding | −216.95 | | 1.0722 | −961 |
| 12 | Pulpwood thinning | 381.7 | | 1.0710 | 751 |
| 12 | Fertilization | −96.33 | | 1.0710 | −189 |
| 22 | Harvest | 2266.60 | | 1.070 | 2267 |
| 1-22 | Administration cost | −2.11 | |
| −103 |
| NFVTMR, Coastal | 1198 |