|
|

UNITED STATES 
	SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549_______________________________

FORM 10-Q_______________________________

x 
  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly periodended September 30, 2004 
  OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

|Commission
      File No.: | 1-13573-01
|-------------------------- | ----------
|                           | 1-13573   

INLAND
  FIBER GROUP, LLCFIBER
  FINANCE CORP.(Exact name of registrant
  as specified in its charter)

|DELAWARE                                                                    | 91-1217136                                
|--------------------------------------------------------------------------- | ------------------------------------------
|DELAWARE                                                                    | 91-1851612                                
|(State or other jurisdiction
      
      of incorporation or organization) | (I.R.S. Employer
      Identification No.)
|                                                                            |                                           
|6400 Highway 66
			Klamath Falls, OR 97601                                  | 97601                                     
|(Address of principal
      executive offices)                              | (Zip code)                                

Registrants telephone number, including area code:   
	541-884-2240

---

Indicate by check mark whether the registrant
  (1) has filed all reports required to be filed by Section 13 or 15(d) of the
  Securities Exchange Act of 1934 during the preceding 12 months (or such shorter
  period that the registrant was required to file such reports), and (2) has been
  subject to such filing requirements for the past 90 days.



Yes xNo o

Indicate by check mark whether the registrant
  is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

YesoNo x



---





|     |    |   | FORM 10-Q                                                                                             |     
|---- | -- | - | ----------------------------------------------------------------------------------------------------- | ----
|     |    |   |                                                                                                       |     
|     |    |   | TABLE OF CONTENTS                                                                                     |     
|     |    |   |                                                                                                       |     
|PART | I  | . | FINANCIAL INFORMATION (Unaudited)                                                                     | Page
|     |    |   |                                                                                                       |     
|Item | 1  | . | Condensed Consolidated Statements of Operationsfor the three months ended September 30, 2004 and 2003 | 1   
|     |    |   |                                                                                                       |     
|Item | 1  | . | Condensed ConsolidatedStatements of Operationsfor the nine months ended September 30, 2004 and 2003   | 2   
|     |    |   |                                                                                                       |     
|Item | 1  | . | Condensed Consolidated Balance Sheetsat September 30, 2004 and December 31, 2003                      | 3   
|     |    |   |                                                                                                       |     
|Item | 1  | . | Condensed Consolidated Statements of Cash Flowsfor the nine months ended September 30, 2004 and 2003  | 4   
|     |    |   |                                                                                                       |     
|Item | 1  | . | Notes to Condensed Consolidated Financial Statements                                                  | 5   
|     |    |   |                                                                                                       |     
|Item | 2  | . | Management's Discussion and Analysis of Financial
				Condition and Results of Operations             | 11  
|     |    |   |                                                                                                       |     
|Item | 3  | . | Quantitative
				and Qualitative Disclosure of Market Risk                                            | 17  
|     |    |   |                                                                                                       |     
|Item | 4  | . | Controls and Procedures                                                                               | 17  
|     |    |   |                                                                                                       |     
|     |    |   |                                                                                                       |     
|Part | II | . | OTHER INFORMATION                                                                                     |     
|     |    |   |                                                                                                       |     
|Item | 1  |   | Legal Proceedings                                                                                     | 17  
|     |    |   |                                                                                                       |     
|Item | 2  | . | Changes in Securities and Use of Proceeds                                                             | 18  
|     |    |   |                                                                                                       |     
|Item | 3  | . | Defaults Upon Senior Securities                                                                       | 18  
|     |    |   |                                                                                                       |     
|Item | 4  | . | Submission of Matters to a Vote of Security Holders                                                   | 18  
|     |    |   |                                                                                                       |     
|Item | 5  | . | Other Information                                                                                     | 18  
|     |    |   |                                                                                                       |     
|Item | 6  | . | Exhibits and Reports on Form 8-K                                                                      | 19  



---







PART 1. FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

INLAND FIBER GROUP, LLC AND SUBSIDIARYCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(IN THOUSANDS)
	(UNAUDITED)



|                                                             |  |  |   | Three Months Ended September 30, |  
|------------------------------------------------------------ |  |  | - | -------------------------------- | -
|                                                             |  |  |   |                                  |  
|                                                             |  |  |   | 2004                             |  
|                                                             |  |  |   |                                  |  
|Revenues                                                     |  |  | $ | 3,569                            |  
|Cost of timber harvested                                     |  |  |   | (2,774                           | )
|Depletion, depreciation and road amortization                |  |  |   | (1,198                           | )
|Cost of timber and property sales                            |  |  |   | (26                              | )
|                                                             |  |  |   |                                  |  
|Gross loss                                                   |  |  |   | (429                             | )
|                                                            
|Selling, general and administrative expenses                 |  |  |   | (1,525                           | )
|Equity in net loss of affiliate                              |  |  |   | (5,239                           | )
|                                                             |  |  |   |                                  |  
|Operating loss                                               |  |  |   | (7,193                           | )
|                                                            
|Interest expense                                             |  |  |   | (5,414                           | )
|Amortization of deferred financing fees                      |  |  |   | (169                             | )
|Other income, net                                            |  |  |   | 219                              |  
|                                                             |  |  |   |                                  |  
|                                                            
|Net loss                                                     |  |  | $ | (12,557                          | )
|                                                             |  |  |   |                                  |  
|                                                            
|                                                            
|See notes to the condensed consolidated financial statements



1



---








PART 1. FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

INLAND FIBER GROUP, LLC AND SUBSIDIARYCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(IN THOUSANDS)
	(UNAUDITED)



|                                                                   |  |  |   | Nine Months Ended September 30, |  
|------------------------------------------------------------------ |  |  | - | ------------------------------- | -
|                                                                   |  |  |   |                                 |  
|                                                                   |  |  |   | 2004                            |  
|                                                                   |  |  |   |                                 |  
|Revenues(including $345 (2004) and $8,300 (2003)
			to affiliates) |  |  | $ | 22,648                          |  
|Cost of timber harvested                                           |  |  |   | (7,294                          | )
|Depletion, depreciation and road amortization                      |  |  |   | (7,200                          | )
|Cost of timber and property sales                                  |  |  |   | (9,970                          | )
|                                                                   |  |  |   |                                 |  
|Gross loss                                                         |  |  |   | (1,816                          | )
|                                                                  
|Selling, general and administrative expenses                       |  |  |   | (5,745                          | )
|Equity in net loss of affiliate                                    |  |  |   | (14,513                         | )
|                                                                   |  |  |   |                                 |  
|Operating loss                                                     |  |  |   | (22,074                         | )
|                                                                  
|Interest expense                                                   |  |  |   | (16,214                         | )
|Amortization of deferred financing fees                            |  |  |   | (506                            | )
|Other income, net                                                  |  |  |   | 287                             |  
|                                                                   |  |  |   |                                 |  
|                                                                  
|Net loss                                                           |  |  | $ | (38,507                         | )
|                                                                   |  |  |   |                                 |  
|                                                                  
|                                                                  
|See notes to the condensed consolidated financial statements      

2





---

PART 1. FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

|                                                                            |  |   |  |          |   |               |   |  |         |   |              | 
|--------------------------------------------------------------------------- |  | - |  | -------- | - | ------------- | - |  | ------- | - | ------------ | 
|INLAND FIBER GROUP, LLC AND SUBSIDIARYCONDENSED CONSOLIDATED BALANCE SHEETS
|                                                                           
|(IN THOUSANDS)                                                             
|                                                                            |  |   |  |          |   | September 30, |   |  |         |   | December 31, | 
|                                                                            |  |   |  |          |   | 2004          |   |  |         |   | 2003         | 
|                                                                            |  |   |  |          |   |               |   |  |         |   |              | 
|                                                                            |  |   |  |          |   | (Unaudited)   |   |  |         |   | *            | 
|ASSETS                                                                      |  |   |  |          |   |               |   |  |         |  
|Current assets:                                                             |  |   |  |          |   |               |   |  |         |  
|Cash and cash equivalents                                                   |  | $ |  | 325      |   |               | $ |  | 1,447   |  
|Accounts receivable                                                         |  |   |  | 539      |   |               |   |  | 530     |  
|Other receivables                                                           |  |   |  | 597      |   |               |   |  | 332     |  
|Notes receivable                                                            |  |   |  | 105      |   |               |   |  | 103     |  
|Prepaid expenses and other current assets                                   |  |   |  | —        |   |               |   |  | 220     |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|Total current
			assets                                                     |  |   |  | 1,566    |   |               |   |  | 2,632   |  
|                                                                           
|Timber and timberlands, net                                                 |  |   |  | 112,260  |   |               |   |  | 129,002 |  
|Investment in affiliates                                                    |  |   |  | 18,901   |   |               |   |  | 33,414  |  
|Property, plant and equipment, net                                          |  |   |  | 810      |   |               |   |  | 833     |  
|Notes receivable, less current portion                                      |  |   |  | 10       |   |               |   |  | 10      |  
|Restricted cash                                                             |  |   |  | 155      |   |               |   |  | 154     |  
|Deferred financing fees, net                                                |  |   |  | 2,117    |   |               |   |  | 2,623   |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|                                                                           
|Total assets                                                                |  | $ |  | 135,819  |   |               | $ |  | 168,668 |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|                                                                           
|LIABILITIES AND MEMBERS' DEFICIENCY                                         |  |   |  |          |   |               |   |  |         |  
|Current liabilities:                                                        |  |   |  |          |   |               |   |  |         |  
|Accounts payable                                                            |  |   |  | 777      |   |               |   |  | 525     |  
|Accrued liabilities                                                         |  |   |  | 2,644    |   |               |   |  | 511     |  
|Accrued bond interest                                                       |  |   |  | 8,136    |   |               |   |  | 2,830   |  
|Customer deposit                                                            |  |   |  | 3,032    |   |               |   |  | 5,000   |  
|Payable to managing member and affiliates                                   |  |   |  | 219      |   |               |   |  | 284     |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|Total current
			liabilities                                                |  |   |  | 14,808   |   |               |   |  | 9,150   |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|                                                                           
|Long-term debt                                                              |  |   |  | 225,000  |   |               |   |  | 225,000 |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|                                                                           
|Members' deficiency                                                         |  |   |  |          |   |               |   |  |         |  
|Managing member's interest                                                  |  |   |  | (1,063   | ) |               |   |  | (674    | )
|Nonmanaging members' interest                                               |  |   |  | (102,926 | ) |               |   |  | (64,808 | )
|                                                                            |  |   |  |          |   |               |   |  |         |  
|Total members'
			deficiency                                                |  |   |  | (103,989 | ) |               |   |  | (65,482 | )
|                                                                            |  |   |  |          |   |               |   |  |         |  
|                                                                           
|Total liabilities
			and members' deficiency                                |  | $ |  | 135,819  |   |               | $ |  | 168,668 |  
|                                                                            |  |   |  |          |   |               |   |  |         |  
|                                                                            |  |   |  |          |   |               |   |  |         |  

|*                                                                  | Derived from audited Consolidated Balance Sheet as of December 31, 2003
|------------------------------------------------------------------ | -----------------------------------------------------------------------
|See notes to unaudited condensed consolidated financial statements

3





---



INLAND FIBER GROUP, LLC AND SUBSIDIARYCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(IN THOUSANDS) 
	(UNAUDITED)





|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|------------------------------------------------------------------ |  |  | ------------------------------- | ------ | - |  |  | - | ------ | -
|                                                                   |  |  | Nine Months Ended September 30, |       
|                                                                   |  |  |                                 |       
|                                                                   |  |  |                                 | 2004   |   |  |  |   | 2003   |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                              |  |  |                                 |        |   |  |  |   |        |  
|Net cash (used in) provided by operating activities                |  |  | $                               | (362   | ) |  |  | $ | 328    |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|                                                                  
|CASH FLOWS FROM INVESTING ACTIVITIES:                              |  |  |                                 |        |   |  |  |   |        |  
|Timber, timberlands and road
			additions                          |  |  |                                 | (740   | ) |  |  |   | (1,752 | )
|Sale (purchase) of property,
			plant and equipment - net          |  |  |                                 | (20    | ) |  |  |   | 26     |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|Net cash used in investing activities                              |  |  |                                 | (760   | ) |  |  |   | (1,726 | )
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|                                                                  
|CASH FLOWS FROM FINANCING ACTIVITIES:                              |  |  |                                 |        |   |  |  |   |        |  
|Capital contribution                                               |  |  |                                 |        |   |  |  |   | 1,238  |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|Net cash used in financing activities                              |  |  |                                 |        |   |  |  |   | 1,238  |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|                                                                  
|Increase (decrease) in cash and cash equivalents                   |  |  |                                 | (1,122 | ) |  |  |   | (160   | )
|Cash and cash equivalents - beginning of period                    |  |  |                                 | 1,447  |   |  |  |   | 965    |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|                                                                  
|Cash and cash equivalents - end of period                          |  |  | $                               | 325    |   |  |  | $ | 805    |  
|                                                                   |  |  |                                 |        |   |  |  |   |        |  
|                                                                  
|Noncash activities:                                                |  |  |                                 |        |   |  |  |   |        |  
|Contribution of timberlands for
			investment in affiliate         |  |  | $                               | —      |   |  |  | $ | 11,572 |  
|                                                                  
|Supplemental cash flow information:                                |  |  |                                 |        |   |  |  |   |        |  
|Cash paid for interest expense                                     |  |  | $                               | 10,908 |   |  |  | $ | 10,829 |  
|                                                                  
|                                                                  
|See notes to unaudited condensed consolidated financial statements

4





---



INLAND FIBER GROUP, LLC AND SUBSIDIARY 
	Notes to Condensed Consolidated Financial Statements 
	(In thousands, except as otherwise indicated)

|1. Business and Basis of Presentation
|-------------------------------------

|Business
|--------

The unaudited condensed consolidated financial statements
	include the accounts of Inland Fiber Group, LLC ("IFG"), a Delaware limited liability company, and its wholly owned subsidiary,
	Fiber Finance Corp. ("Finance Corp."), collectively referred to hereafter as the Company. Finance Corp. serves as the co-obligor
	for IFG's 9-5/8% Senior Notes due 2007 (the "Notes"). Finance Corp. has nominal assets and does not conduct operations. All intercompany
	transactions have been eliminated in consolidation.

The primary activities of the Company are the growing of
	trees and the sale of logs and standing timber to third party wood processors and the sale of excess land. The Company's timber
	is located principally in Oregon, east of the Cascade Range. Logs harvested from the timberlands are sold to unaffiliated domestic
	conversion facilities. These logs are processed for sale as lumber, plywood and other wood products, primarily for use in new residential
	home construction, home remodeling and repair and general industrial applications.

Prior to July 2003, Pacific Fiber Company, LP, a master
	limited partnership (the "MLP") (formerly U.S. Timberlands Company, L.P.), owned a 99% non-managing member interest in the Company.
	The MLP was formed on June 27, 1997 to acquire and own substantially all of the equity interests in the Company. Timber Resource
	Services, LLC (formerly known as U.S. Timberlands Services Company, LLC, the "Manager") manages the business of the Company and
	owns a 1% non-voting membership interest in the Company.

On October 17, 2002, the MLP announced that it had signed
	a definitive agreement to be acquired by an acquisition company formed by a group led by senior management (the "Privatization Transaction").
	The group beneficially owned 36.4% of the combined outstanding limited partnership units of the MLP consisting of 16% of the common
	units and 98% of the subordinated units. The definitive agreement contemplated a cash tender offer for 100% of the outstanding common
	limited partnership units not already owned by the acquiring entity or its affiliates for $3.00 per unit in cash, followed by a
	merger of the acquisition company with and into the MLP, pursuant to which each common limited partnership unit not already owned
	by the acquiring entity or its affiliates would be converted into the right to receive $3.00 per unit in cash. The tender offer
	commenced on November 19, 2002 and was completed on March 6, 2003. In connection with the tender offer, approximately 71% of the
	MLP's common units were tendered. The remaining common units held by non-affiliates not purchased in the tender offer were converted
	into the right to receive $3.00 per common unit in the merger which was completed on June 26, 2003.

Subsequent to the Privatization
	Transaction, the 99% interest in the Company held by the MLP was transferred in a series of transactions to a newly-formed limited
	liability company, IFG Holdings, LLC. IFG Holdings, LLC is wholly owned by American Forest Resources, LLC ("AFR") (formerly known
	as US Timberlands Yakima, LLC), in which the Company holds a preferred equity interest. As part of this reorganization of the ownership
	structure of the



5

---



INLAND FIBER GROUP, LLC AND SUBSIDIARYNotes to Condensed Consolidated Financial Statements (continued)(In thousands, except as otherwise indicated)

Company, a Board of Directors was elected for the Company to supervise its operations and a new management arrangement
	was established under which the Manager, whose interest was converted into a 1% non-voting interest in the Company, provides comprehensive
	timber management services to the Company pursuant to a fee-based management agreement.

As a result of the Privatization Transaction described
	above, the Company is an indirect 99% owned subsidiary of AFR.

Basis of Presentation

These unaudited condensed consolidated financial statements
	have been prepared by the Company, pursuant to the rules and regulations of the United States Securities and Exchange Commission
	for reporting on Form 10-Q. Accordingly, certain information and footnotes required in financial statements prepared in accordance
	with accounting principles generally accepted in the United States of America have been condensed or omitted from these statements.
	These unaudited condensed consolidated financial statements were prepared on a consistent basis with and should be read in conjunction
	with the consolidated financial statements included in the Company's 2003 Annual Report on Form 10-K. Operating results for the
	quarter and nine month period ended September 30, 2004 are not necessarily indicative of the results that may be expected for the
	full year or any other period. In the opinion of management, the accompanying unaudited consolidated financial statements include
	all normal recurring adjustments necessary to present fairly the information for such periods.

The accompanying condensed consolidated statements have
	been prepared assuming that the Company will continue as a going concern. In December 2003, the trustee under the indenture (the
	"Indenture") governing the Company's $225,000 of 9-5/8% Senior Notes, which mature in 2007 commenced litigation against the Company
	and others alleging, among other matters, that the Company has violated certain covenants contained in the Indenture. The Company
	has denied all of the allegations and made a motion to dismiss the complaint. In May 2004, the Company received a Notice of Default
	from the trustee covering certain of the allegations in the complaint. The Defendants responded to the Notice of Default denying
	the existence of any defaults. On July 29, 2004, the Court of Chancery dismissed the action, without prejudice, based on its determination
	that the trustee under the Indenture lacked standing under the terms of the Indenture to bring an action against the Defendants
	since the requisite notice of default and opportunity to cure had not been provided to the Company prior to the time the action
	was commenced. The trustee was granted 30 days to file an amended complaint and on August 27, 2004, the trustee filed its second
	amended complaint. On October 8, 2004, the trustee filed a motion for partial summary judgment. On October 15, 2004, the Defendants
	filed a motion to dismiss the second amended complaint. A hearing on both motions is scheduled for November 18, 2004. The Company
	and its legal counsel believe the litigation and the Notice of Default to be without merit and intend to vigorously defend the litigation.

In the event the trustee prevails in the litigation, the
	Trustee will have the right to demand repayment and accelerate the maturity of the notes. If such event occurs, and the Company
	is unable to effect an amendment or a restructuring of the notes, the Company's ability to continue as a going concern would be
	in substantial doubt. The consolidated financial statements do not



6





---



INLAND FIBER GROUP, LLC AND SUBSIDIARYNotes to Condensed Consolidated Financial Statements (continued)(In thousands, except as otherwise indicated)

include any adjustments that might result from the outcome of this uncertainty. (See Note 5 for a further discussion
		of the litigation).

2. Timber and TimberlandsTimber and Timberlands consisted of the following:

| |  |  |                                                     |  |  |   |               |  |  |   |             
| |  |  | --------------------------------------------------- |  |  | - | ------------- |  |  | - | ------------
| |  |  |                                                     |  |  |   | September 30, |  |  |   | December 31,
| |  |  |                                                     |  |  |   | 2004          |  |  |   | 2003        
| |  |  |                                                     |  |  |   |               |  |  |   |             
| |  |  | Timber and logging
			roads                         |  |  | $ | 274,172       |  |  | $ | 281,367     
| |  |  | Timberlands                                         |  |  |   | 17,099        |  |  |   | 19,269      
| |  |  | Seed orchard and
			nursery stock                   |  |  |   | 1,275         |  |  |   | 1,451       
| |  |  |                                                     |  |  |   |               |  |  |   |             
| |  |  |                                                     |  |  |   | 292,546       |  |  |   | 302,087     
| |  |  | Less accumulated
			depletion and road amortization |  |  |   | 180,286       |  |  |   | 173,085     
| |  |  |                                                     |  |  |   |               |  |  |   |             
| |  |  |                                                     |  |  | $ | 112,260       |  |  | $ | 129,002     
| |  |  |                                                     |  |  |   |               |  |  |   |             

3. Investment in Affiliate

Since October 1999, the Company has owned a redeemable
	preferred membership interest ("Preferred LLC Interest") in AFR, an affiliate accounted for under the equity method. As described
	in Note 1 to the Financial Statements, in 2003 the Company became an indirect subsidiary of AFR as a result of a series of transactions
	culminating in the contribution to a subsidiary of AFR of the 99% non-managing member's interest in the Company previously owned
	by the MLP.

The following summarized unaudited financial information
	for AFR is presented on an AFR standalone basis without consolidation of the Company's results of operations to avoid duplication,
	which would otherwise occur. The results of AFR presented below reflect purchase accounting relating to the Privatization Transaction
	for periods subsequent to March 6, 2003.

|                             |  |   |  |                    |   |  |   |  |                    |   |  |   |  |                   |   |  |   |  |                   |  
|---------------------------- |  | - |  | ------------------ | - |  | - |  | ------------------ | - |  | - |  | ----------------- | - |  | - |  | ----------------- | -
|                             |  |   |  | Three Months Ended |   |  |   |  | Three Months Ended |   |  |   |  | Nine Months Ended |   |  |   |  | Nine Months Ended |  
|                             |  |   |  | September 30       |   |  |   |  | September 30       |   |  |   |  | September 30      |   |  |   |  | September 30      |  
|                             |  |   |  | 2004               |   |  |   |  | 2003               |   |  |   |  | 2004              |   |  |   |  | 2003              |  
|                             |  |   |  |                    |   |  |   |  |                    |   |  |   |  |                   |   |  |   |  |                   |  
|                            
|Net sales                    |  | $ |  | 2,666              |   |  | $ |  | 4,398              |   |  | $ |  | 7,407             |   |  | $ |  | 8,514             |  
|Gross profit                 |  |   |  | 64                 |   |  |   |  | 84                 |   |  |   |  | 633               |   |  |   |  | (146              | )
|Loss before equity           |  |   |  |                    |   |  |   |  |                    |   |  |   |  |                   |   |  |   |  |                   |  
|in the Company's Loss        |  |   |  | (2,932             | ) |  |   |  | (2,484             | ) |  |   |  | (8,053            | ) |  |   |  | (7,472            | )
|Equity in Company's Loss (1) |  |   |  | (9,625             | ) |  |   |  | (9,861             | ) |  |   |  | (30,454           | ) |  |   |  | (23,274           | )
|Net loss                     |  |   |  | (12,557            | ) |  |   |  | (12,345            | ) |  |   |  | (38,507           | ) |  |   |  | (30,746           | )

|(1) | Reflects (a) charges of $2,307, $2,146, $6,447 and $5,006, respectively related to
			the amortization of $43,287 excess of cost over deficiency in net assets attributable to 63.6% acquired interest and
			(b) benefit of $3,984 representing share of the Company's net loss for 2003 attributable to 63.6% acquired interest,
			prior to acquisition.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   



7



---



INLAND FIBER GROUP, LLC AND SUBSIDIARYNotes to Condensed Consolidated Financial Statements (continued)(In thousands, except as otherwise indicated)

4. Unit-based Compensation Plans

Prior to the Privatization Transaction, the MLP had a Unit
	Option Plan, which permitted the grant of unit options to employees and directors of the Company who perform services for the Company
	covering 857,749 Common Units. As permitted under SFAS No. 148, Accounting for Stock-Based Compensation-Transition and Disclosure,
	which was issued in December 2002 and amended SFAS No. 123, Accounting for Stock-Based Compensation, the Company has elected to
	follow the intrinsic value method in accounting for its stock-based employee compensation arrangements as defined by Accounting
	Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued to Employees", and related interpretations. There would have
	been no effect on net loss for the three and nine month periods ended September 30, 2004 and 2003 if the Company had applied the
	fair value recognition provisions of SFAS No. 123 to stock-based employee compensation.

In connection with the Privatization Transaction described
	in Note 1, each outstanding unit option granted under the Unit Option Plan was converted into an option to receive, upon exercise,
	including payment of the exercise price, the $3.00 per unit merger consideration. Because the exercise price for each option was
	greater than the merger consideration, the Company does not expect any options to be exercised in the future.

5. LitigationOn December 19, 2003, an action was brought in the Court
	of Chancery of the State of Delaware in and for New Castle County by the trustee under the Indenture against the Company, Finance
	Corp., the Manager, American Forest Resources, LLC, Cascade Resource Holdings Group, LLC, and all of the directors of the Manager
	as of January 1, 2003 (collectively, the "Defendants"). The complaint alleges that the Company violated the provisions of the Indenture
	by transferring certain assets to its affiliates, the directors of the Company violated their fiduciary duty to the Company and
	that the transfers of the assets were fraudulent conveyances and subject to rescission. The trustee seeks a declaration that the
	Company has violated the terms of the Indenture, an injunction against the transfer of additional assets out of the ordinary course
	of business, damages and the imposition of a constructive trust on the assets transferred by the Company to its affiliates. In January
	2004, the plaintiff's motion to schedule a preliminary injunction hearing with respect to further transfers to affiliates and for
	expedited discovery was denied. In connection with the denial of the plaintiff's motion, the Company agreed that, through the earlier
	of December 31, 2004 and the resolution of the lawsuit, it would provide at least thirty days' notice before entering into any transfer
	of assets to affiliates, other than payment of management fees. Discovery began in January 2004 and is ongoing. On February 6, 2004,
	the Defendants filed a motion to dismiss. On March 26, 2004 a motion to stay discovery pending the outcome of the Defendant's motion
	to dismiss was denied. In May 2004, a hearing was held with respect to Defendants' motion to dismiss.  On May 17, 2004, the
	Company received a Notice of Default from the Trustee covering certain of the allegations in the complaint. The Defendants responded
	to the Notice of Default denying the existence of any defaults. On July 29, 2004, the Court of Chancery dismissed the action without
	prejudice, based on its determination that the trustee under the Indenture lacked standing under the terms of the Indenture to bring
	an action



8

---



INLAND FIBER GROUP, LLC AND SUBSIDIARYNotes to Condensed Consolidated Financial Statements(In thousands, except as otherwise indicated)



against the Defendants because the requisite notice of default and opportunity to cure had not been provided to
	the Company prior to the time the action was commenced. The Trustee was granted 30 days to file an amended complaint and on August
	27, 2004, the Trustee filed its second amended complaint. On October 8, 2004, the Trustee filed a motion for partial summary judgment.
	On October 15, 2004, the Defendants filed a motion to dismiss the second amended complaint. A hearing on both motions is scheduled
	for November 18, 2004. The Company and its legal counsel believe the litigation and the Notice of Default to be without merit and
	intend to vigorously defend the litigation.6. Long Term DebtThe Company's long term debt consists of $225,000 of 9-5/8
	% Senior Notes (the "Notes") due 2007, which were issued jointly and severally by the Company and Fiber Finance Corp., a wholly
	owned subsidiary of the Company (collectively, the "Issuers"). The Issuers serve as co-obligors of the Notes. The Notes represent
	unsecured general obligations of the Issuers and bear interest at 9-5/8% payable semiannually in arrears on May 15 and November
	15, and mature on November 15, 2007 unless previously redeemed. The Notes are redeemable at the option of the Issuers in whole or
	in part at predetermined redemption prices plus accrued interest to the redemption date.

The Notes contain certain restrictive covenants, including
	limiting the ability of the Company and its subsidiaries to make cash distributions, incur additional indebtedness, sell assets
	or harvest timber in excess of certain limitations. Under certain restrictive covenants, during 2003 and 2002, the Company was and
	presently is prohibited from making distributions to its members. Although the Company believes it was and is in compliance with
	the covenants contained in the Notes, the trustee under the indenture has alleged that the Company has violated certain covenants
	and has commenced litigation and also issued a notice of default, alleging issues already covered in its complaint as described
	in Note 5. On July 29, 2004, the Court of Chancery dismissed the action without prejudice, based on its determination that the trustee
	under the Indenture lacked standing under the terms of the Indenture to bring an action against the Defendants because the requisite
	notice of default and opportunity to cure had not been provided to the Company prior to the time the action was commenced. The trustee
	was granted 30 days to file an amended complaint. On August 27, 2004, the Trustee filed its second amended complaint. A hearing
	on the Defendants' motion to dismiss the second amended complaint and the Trustee's motion for partial summary judgment is scheduled
	for November 18, 2004. The Company and its legal counsel believe the litigation and the Notice of Default to be without merit and
	intend to vigorously defend the litigation.

7. Management AgreementEffective September 1, 2003, the Company entered into
	a new management agreement with the Manager. The management agreement replaced the prior arrangement under which the Company reimbursed
	the Manager for expenses incurred on the Company's behalf. The management agreement provides for an annual fee of 2% of the agreed
	upon valuation of total timber and timberland assets under management, payable monthly. In addition, the Company established its
	own Board of Directors to supervise the management of the Company.

9

---



INLAND FIBER GROUP, LLC AND SUBSIDIARYNotes to Condensed Consolidated Financial Statements (concluded)(In thousands, except as otherwise indicated)

|8. Subsequent Events
|--------------------

On October 22, 2004, the Company sold approximately 72,951
	acres of timberland containing approximately 120 MMBF of merchantable timber and realized gross proceeds of approximately $18.2
	million. With this sale, the Company has exceeded the "Adjusted Asset Sales Amount" as defined in the Indenture governing the Company's
	$225 million of 9.625% Senior Notes due 2007 by an estimated $1.5 million. As required by the Indenture, the Company has set this
	amount aside in a restricted account and will use the funds to invest in additional assets over the next 270 days and, to the extent
	any such funds are not so used prior to the expiration of that period (or not committed to be so used within 30 days of the expiration
	of such period) such unused amount shall be designated as "Excess Sale Proceeds." When Excess Sale Proceeds exceed $10.0 million,
	the Company is required to make an offer to repurchase the Notes with the Excess Sale Proceeds.





10





---



INLAND FIBER GROUP, LLC AND SUBSIDIARY

Forward-Looking StatementsCertain information contained in this report may constitute
	forward-looking statements within the meaning of the federal securities laws. Although the Company believes that expectations reflected
	in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be
	achieved. Forward-looking information is subject to certain risks, trends and uncertainties that could cause actual results to differ
	materially from those projected. Such risks, trends and uncertainties include the highly cyclical nature of the forest products
	industry, general economic conditions, competition, price conditions or trends for the Company's products, the possibility that
	timber supply could increase if governmental, environmental or endangered species policies change, and limitations on the Company's
	ability to harvest its timber due to adverse natural conditions or increased governmental restrictions. These and other risks are
	described in the Company's other reports and registration statements, which are available from the United States Securities and
	Exchange Commission.

Application of Critical Accounting Policies

Certain accounting policies have a significant impact on
	amounts reported in the financial statements. A summary of those significant accounting policies can be found in Note 1 to the Company's
	financial statements included in the Company's 2003 Annual Report on Form 10-K. The Company has not adopted any significant new
	accounting policies during the nine months ended September 30, 2004.

Among the significant judgments made by management in the
	preparation of the Company's financial statements are the determination of the allowance for doubtful accounts and the rates of
	depletion applicable to the Company's merchantable timber. These determinations are made periodically in the ordinary course of
	accounting.

Overview

The Company's principal operations consist of growing and
	harvesting timber and selling logs, standing timber and related by-products to third party wood processors and related party purchasers
	as well as the sale of excess timberland. These logs and by-products are processed for sale as lumber, molding products, doors,
	mill work, commodity, specialty and overlaid plywood products, laminated veneer lumber, engineered wood I-beams, particleboard,
	hardboard, paper and other wood products. These products are used in residential, commercial and industrial construction, home remodeling
	and repair, general industrial applications and a variety of paper products. The results of the Company's operations and its ability
	to pay distributions to its members depend upon a number of factors, many of which are beyond its control. These factors include
	general economic and industry conditions, domestic and export prices, supply and demand for timber logs, seasonality, government
	regulations affecting the manner in which timber may be harvested, and competition from other supplying regions and substitute products.
	The Company is currently not permitted to make any distributions to members (see Financial Condition and Liquidity).

11
INLAND FIBER GROUP, LLC AND SUBSIDIARY

Seasonality

The Company's log and standing timber sales volumes are
	generally at their lowest levels in the first and second quarters of each year. In the first quarter, heavy snowfalls in higher
	elevations prevent access to many areas of the Company's timberlands. This limited access, along with spring break-up conditions
	(when warming weather thaws and softens roadbeds) in March or April, restricts logging operations to lower elevations and areas
	with rockier soil types. As a result of these constraints, the Company's sales volumes are typically at their lowest in the first
	quarter, improving in the second quarter and at their highest during the third and fourth quarters. Most customers in the region
	react to this seasonality by carrying sufficiently high log inventories at the end of the calendar year to carry them to the second
	quarter of the following year.

Current Market ConditionsThird quarter 2004 prices for finished wood products (e.g.
	lumber plywood and engineered wood products) remained consistent with pricing in the 2004 second quarter. Plywood prices remained
	strong as a result of the additional demand driven by the storm activity in the southern United States. Lumber prices leveled off
	and stopped increasing.

Delivered log prices for Douglas Fir increased slightly
	during the quarter. This increase in price was due mainly to an increase in log size. Prices for veneer logs remained constant.
	Larger Ponderosa Pine saw log prices increased during the third quarter of 2004 and exceeded second quarter 2004 prices. Cedar prices
	remained constant with second quarter 2004 pricing.





12



---



INLAND FIBER GROUP, LLC AND SUBSIDIARY

Results of Operations

Selected operating statistics for the Company:

|                                |  |                   |  |          |  |                       |  |   |  |      |  |          |  |   |  |       |  |       
|------------------------------- |  | ----------------- |  | -------- |  | --------------------- |  | - |  | ---- |  | -------- |  | - |  | ----- |  | ------
|                                |  | SalesVolume (MBF) |  |          |  | PriceRealization(MBF)
|                               
|                                |  |                   |  |          |  | Timber                |  |   |  |      |  |          |  |   |  |       |  | Timber
|Period                          |  | Logs              |  | Stumpage |  | Deeds                 |  |   |  | Logs |  | Stumpage |  |   |  | Deeds
|                               
|2004                            |  |                   |  |          |  |                       |  |   |  |      |  |          |  |   |  |       |  |       
|Three Months Ended September 30 |  | 7,369             |  | —        |  | 872                   |  | $ |  | 332  |  | $        |  | — |  | $     |  | 215   
|Three Months Ended June 30      |  | 8,775             |  | —        |  | 26,915                |  | $ |  | 318  |  | $        |  | — |  | $     |  | 102   
|Three Months Ended March 31     |  | 6,932             |  | —        |  | 1,249                 |  | $ |  | 317  |  | $        |  | — |  | $     |  | 158   
|                               
|                               
|2003                            |  |                   |  |          |  |                       |  |   |  |      |  |          |  |   |  |       |  |       
|Three Months Ended September 30 |  | 12,833            |  | —        |  | 1,104                 |  | $ |  | 306  |  | $        |  | - |  | $     |  | 135   
|Three Months Ended June 30      |  | 14,314            |  | —        |  | 10,869                |  | $ |  | 320  |  | $        |  | - |  | $     |  | 136   
|Three Months Ended March 31     |  | 17,098            |  | —        |  | 2,886                 |  | $ |  | 313  |  | $        |  | - |  | $     |  | 236   



Quarter Ended September 30, 2004 Compared to Quarter Ended September 30, 2003

Revenues

Revenues for the quarter ended September 30, 2004 were $3.6
	million, a decrease of $1.1 million or 23% from revenues of $4.7 million for the same period in 2003. The decrease in revenues during
	the third quarter of 2004 was caused by lower log sales of $1.5 million offset by higher chip and by-product sales of $0.2 million.

Timber deed sales for the third quarter of 2004 were $0.2
	million on volume of 0.9 million board feet ("MMBF"), an increase of $0.1 million as compared to the same period in 2003, when timber
	deed sales were $0.1 million on 1.1 MMBF. The average timber deed price was $215 per thousand board feet ("MBF") during the third
	quarter of 2004, as compared to $135 per MBF for the same period in 2003.

Log sales for the quarter ended September 30, 2004 were
	$2.4 million on volume of 7.4 MMBF, a decrease of $1.5 million as compared to the same period in 2003 when log sales were $3.9 million
	on 12.8 MMBF. The average sales price was $332 per MBF for the third quarter of 2004, as compared to an average $306 per MBF for
	the same period in 2003.

In addition, property sales for the third quarter of 2004
	were $0.1 million, as compared to $0.0 million for the same period in 2003.

Gross Profit

The Company had a gross
	loss of $0.4 million in the third quarter of 2004 as compared to a gross loss of $0.6 million for the same period in 2003. As a
	percentage of sales, the gross loss was 12% in both the 2003 and 2004 quarters.



|13
|--



---



INLAND FIBER GROUP, LLC AND SUBSIDIARY

Selling, General and Administrative Expenses

Selling, general and administrative expenses decreased by
	$0.1 million from $1.6 million in the third quarter of 2003 to $1.5 million in the third quarter of 2004. The decrease was attributable
	to overall lower costs offset by increased management company fees of $0.7 million.

Equity in Net Loss of Affiliate

Equity in net loss of affiliate was $5.2 million for the
	third quarter of 2004. This amount reflects the Company's share of the net loss of an affiliate (AFR) accounted for under the equity
	method. This compares to equity in net loss of affiliate of $4.6 million in the third quarter of 2003.

Nine Months Ended September 30, 2004 Compared to Nine Months Ended September 30, 2003

Revenues

Revenues for the nine months ended September 30, 2004 were
	$22.6 million, a decrease of $3.7 million or 14% from revenues of $26.3 million for the same period in 2003. The decrease in revenues
	during the first nine months of 2004 was caused by lower log sales of $6.5 million offset by increased sales of timber deeds, timberlands,
	and by-product.

Timber deed sales for the first nine months of 2004 were
	$3.1 million on volume of 29.0 MMBF, a decrease of $5.8 million as compared to the same period in 2003, when timber deed sales were
	$8.9 million on 48.4 MMBF. The average timber deed price was $108 per MBF during the first nine months of 2004, as compared to $156
	per MBF for the same period in 2003.

Log sales for the nine months ended September 30, 2004
	were $7.4 million on volume of 23.1 MMBF, a decrease of $6.5 million as compared to the same period in 2003 when log sales were
	$13.9 million on 44.2 MMBF. The average sales price was $322 per MBF for the first nine months of 2004, as compared to an average
	$313 per MBF for the same period in 2003. The increase in log prices reflects a general increase in the market.

In addition, property sales for the 2004 first nine months
	were $9.9 million, as compared to $8.9 million for the same period in 2003.

Gross Profit

The Company had a gross loss of $1.8 million in the first
	nine months of 2004 as compared to a gross loss of $1.0 million for the same period in 2003. As a percentage of sales, the gross
	loss was 8% as compared to a gross loss percentage of 4% in the first nine months of 2003. The gross loss percentage in 2004 was
	adversely impacted compared to 2003 by higher timberland sales, silviculture, and by-product costs, offset by lower logging and
	logging depletion costs.



14

---

INLAND FIBER GROUP, LLC AND SUBSIDIARY
Selling, General and Administrative Expenses

Selling, general and administrative expenses increased by
	$1.0 million from $4.7 million in the first nine months of 2003 to $5.7 million in the first nine months of 2004. The increase was
	attributable to increased management company fees of $2.7 million and increased legal fees of $0.9 million offset by overall lower
	costs.

Equity in Net Loss of Affiliate

Equity in net loss of affiliate was $14.5 million for the
	first nine months of 2004. This amount reflects the Company's share of the net loss of an affiliate (AFR) accounted for under the
	equity method. This compares to equity in net loss of affiliate of $12.5 million in the first nine months of 2003.Financial Condition and Liquidity

Operating Activities

Cash flows used in operating activities during the nine
	months ended September 30, 2004 were $0.4 million, as compared to cash provided by operating activities of $0.3 million during the
	same period in 2003. The $0.7 million decrease is primarily due to the Company's decrease in sales revenue in comparison to the
	same period in 2003.

Investing Activities

Cash flows used in investing activities were $0.8 million
	during the first nine months of 2004 and $1.7 million during the first nine months of 2003. The difference of $0.9 million is primarily
	attributable to a timber deed purchase in May 2003 of $0.8 million.

Financing Activities

The agreement governing the Company's 9-5/8% Senior Notes
	due 2007 (the "Notes") contains restrictive covenants, including limitations on harvest levels, land sales, cash distributions and
	the amount of future indebtedness. Under the Notes, the Company's average annual adjusted harvest volume over any period of four
	consecutive years cannot exceed a volume of approximately 147 MMBF as adjusted for timberland sales and purchases. The Notes also
	limit one-year harvest levels and average annual harvest levels for consecutive two-and-three year periods. As of September 30,
	2004, the Company was in compliance with the covenants contained in the Notes. As of September 30, 2004, the Company was not permitted
	to make any distributions, as it had not exceeded the requisite Consolidated Fixed Charge Coverage Ratio within the Restricted Payments
	provisions of the Notes.

Through the first nine months of 2004, the Company funded
	its investing activities and met its cash requirements for debt service from operations and cash on hand.

15



---



INLAND FIBER GROUP, LLC AND SUBSIDIARY



Cash required to meet the Company's debt service will be
	significant. To meet its working capital requirements, the Company for the past several years has been selling logs and making timber
	sales at a rate in excess of the Manager's estimate of the current annual board footage growth on the Company's timberlands. The
	debt service and, prior to April 2001, quarterly cash distributions have been funded from operations and borrowings. Given projected
	volumes for sales of logs and timber, estimated current board footage growth on the timberlands and the harvest restrictions in
	the Notes, unless prices improve, costs are reduced, new markets are developed or the Company makes accretive acquisitions, the
	Company's ability in the future to make distributions will be adversely affected. On May 10, 2001 the Company announced an indefinite
	suspension of distributions. The Company continues to evaluate means to improve cash flows, including the factors mentioned above.
	There can be no assurance that prices will improve or that the Company will be able to take any of these actions and it is unlikely
	prices will improve or any of these actions will take effect within a short-term horizon. The Company will continue to look to log
	and timber deed sales as well as the sale of excess timberlands, and short-term advances from an affiliated lender, to meet its
	short-term cash needs and meet debt service.

On December 19, 2003, an action was brought in the Court
	of Chancery of the State of Delaware in and for New Castle County by the trustee under the Indenture against the Company, Finance
	Corp., the Manager, American Forest Resources, LLC, Cascade Resource Holdings Group, LLC, and all of the directors of the Manager
	as of January 1, 2003 (collectively, the "Defendants"). The complaint alleges that the Company violated the provisions of the Indenture
	by transferring certain assets to its affiliates, the directors of the Company violated their fiduciary duty to the Company and
	that the transfers of the assets were fraudulent conveyances and subject to rescission. The trustee seeks a declaration that the
	Company has violated the terms of the Indenture, an injunction against the transfer of additional assets out of the ordinary course
	of business, damages and the imposition of a constructive trust on the assets transferred by the Company to its affiliates. In January
	2004, the plaintiff's motion to schedule a preliminary injunction hearing with respect to further transfers to affiliates and for
	expedited discovery was denied. In connection with the denial of the plaintiff's motion, the Company agreed that, through the earlier
	of December 31, 2004 and the resolution of the lawsuit, it would provide at least thirty days' notice before entering into any transfer
	of assets to affiliates, other than payment of management fees. Discovery began in January 2004 and is ongoing. On February 6, 2004,
	the Defendants filed a motion to dismiss. On March 26, 2004 a motion to stay discovery pending the outcome of the Defendant's motion
	to dismiss was denied. In May 2004, a hearing was held with respect to defendants' motion to dismiss On May 17, 2004, the Company
	received a Notice of Default from the Trustee covering certain of the allegations in the complaint. The Defendants responded to
	the Notice of Default denying the existence of any defaults. On July 29, 2004, the Court of Chancery dismissed the action, without
	prejudice, based on its determination that the trustee under the Indenture lacked standing under the terms of the Indenture to bring
	an action against the Defendants because the requisite notice of default and opportunity to cure had not been provided to the Company
	at the time the action was commenced. The trustee was granted 30 days to file an amended complain and on August 27, 2004, the Trustee
	filed its second amended complaint. On October 8, 2004, the Trustee filed a motion for partial summary judgment. On October 15,
	2004, the Defendants filed a motion to dismiss the second amended complaint. A hearing on both motions is scheduled for November
	18, 2004. The Company and its legal counsel believe the litigation and the Notice of Default to be without merit and intend to vigorously
	defend the litigation.

16



---



INLAND FIBER GROUP, LLC AND SUBSIDIARY



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKETRISK

| | Not applicable.
| | ---------------



The Company's management maintains an adequate system of
	disclosure controls and procedures to promote the timely identification and reporting of material, relevant information. The Company's
	President and Chief Executive Officer and its Vice President and Chief Financial Officer meet regularly with members of senior management
	of the Manager to discuss significant transactions and events affecting the Company's operations and consider whether topics discussed
	represent information that should be disclosed under the rules of the SEC. The Company established a Board of Directors in July
	2003 and it includes an Audit Committee. The Audit Committee reviews all reports on Form 10-Q and 10-K prior to their filing. The
	Audit Committee is responsible for hiring the Company's external auditors and meets with those auditors.

The Company's President and Chief Executive Officer and
	its Vice President and Chief Financial Officer are responsible for establishing and maintaining disclosure controls and procedures.
	They have designed such controls to ensure that others make all material information known to them within the organization.

As of the end of the period covered by this quarterly report,
	the Company's principal executive officer and principal financial officer completed an evaluation of the disclosure controls and
	procedures and has determined them to be functioning properly and effectively. They did not discover any significant deficiencies
	or material weaknesses within the controls and procedures that required modifications. Since the completion of that evaluation,
	there have been no significant changes in internal control over financial reporting or in other factors that could significantly
	affect internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGSOn June 21, 2002, the Company was notified that it was
	named in a lawsuit filed in State Court in Oregon as a codefendant seeking medical expenses and up to $12.0 million in damages for
	injuries sustained by the minor child of an employee of the Manager while riding on equipment owned by the Manager. At the time,
	liability insurance was in place, however, the insurance underwriter has since gone bankrupt and coverage is limited and is being
	administered by the Oregon Guarantee Insurance Association. Effective April 5, 2004 this case was dismissed with prejudice.

On December 19, 2003, an action was brought in the Court
	of Chancery of the State of Delaware in and for New Castle County by the trustee under the Indenture against the Company,



17



---



INLAND FIBER GROUP, LLC AND SUBSIDIARY

Finance Corp., the Manager, American Forest Resources, LLC, Cascade Resource Holdings Group, LLC, and all of
	the directors of the Manager as of January 1, 2003 (collectively, the "Defendants"). The complaint alleges that the Company violated
	the provisions of the Indenture by transferring certain assets to its affiliates, the directors of the Company violated their fiduciary
	duty to the Company and that the transfers of the assets were fraudulent conveyances and subject to rescission. The trustee seeks
	a declaration that the Company has violated the terms of the Indenture, an injunction against the transfer of additional assets
	out of the ordinary course of business, damages and the imposition of a constructive trust on the assets transferred by the Company
	to its affiliates. In January 2004, the plaintiff's motion to schedule a preliminary injunction hearing with respect to further
	transfers to affiliates and for expedited discovery was denied. In connection with the denial of the plaintiff's motion, the Company
	agreed that, through the earlier of December 31, 2004 and the resolution of the lawsuit, it would provide at least thirty days'
	notice before entering into any transfer of assets to affiliates, other than payment of management fees. Discovery began in January
	2004 and is ongoing. On February 6, 2004, the Defendants filed a motion to dismiss. In May 2004, a hearing was held with respect
	to defendants' motion to dismiss. On March 26, 2004 a motion to stay discovery pending the outcome of the Defendant's motion to
	dismiss was denied. On May 17, 2004, the Company received a Notice of Default from the Trustee covering certain of the allegations
	in the complaint. The Defendants responded to the Notice of Default denying the existence of any defaults. On July 29, 2004, the
	Court of Chancery dismissed the action without prejudice, based on its determination that the trustee under the Indenture lacked
	standing under the terms of the Indenture to bring an action against the Defendants because the requisite notice of default and
	opportunity to cure had not been provided to the Company at the time the action was commenced. The Trustee was granted 30 days to
	file an amended complaint. and on August 27, 2004, the Trustee filed its second amended complaint. On October 8, 2004, the Trustee
	filed a motion for partial summary judgment. On October 15, 2004, the Defendants filed a motion to dismiss the second amended complaint.
	A hearing on both motions is scheduled for November 18, 2004. The Company and its legal counsel believe the litigation and the Notice
	of Default to be without merit and intend to vigorously defend the litigation.ITEM 3. DEFAULTS UPON SENIOR SECURITIES

As noted above in Part II, Item 1, the trustee under
	the Indenture has alleged that the Company is in default under the Indenture as a result of its violation of certain provisions
	of the Notes.

ITEMS 2, 4, AND 5 OF PART II

Are not applicable and have been omitted.





---





INLAND FIBER GROUP, LLC AND SUBSIDIARY

ITEM 6.EXHIBITS AND REPORTS ON FORM 8-K

|(a) | Exhibits           
|--- | -------------------
|   
|    | 31.1               
|   
|    | 31.2               
|   
|    | 32.1               
|   
|    | 32.2               
|   
|(b) | Reports on Form 8-K
|   

| | None.
| | -----

19



---





|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 thereunto duly authorized.

|      |  |                   |  |                        |  |                              
|----- |  | ----------------- |  | ---------------------- |  | -----------------------------
|Date: |  | November 14, 2004 |  | INLANDFIBER GROUP, LLC
|      |  |                   |  | By:                    |  | /s/ Thomas C. Ludlow         
|      |  |                   |  |                        |  |                              
|      |  |                   |  |                        |  | Thomas C. Ludlow             
|      |  |                   |  |                        |  | Vice President and Treasurer 
|      |  |                   |  |                        |  | (Principal Financial Officer)

20



---