Timber Sale Appraisal Cline Plunkett Thin Sale cost summary. Conifer Hardwood Total. Gross Timber Sale Value $234, $0.00 $234,669.

Transcription

1 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 cost summary Conifer Hardwood Total Gross Timber Sale Value $234, $0.00 $234, Project Work: $(52,749.00) Advertised Value: $181, /30/14 1

2 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 timber description Location: Portions of Sections 15, 16, 21, 22, and 23, T11S, R8W, W.M., Lincoln County, Oregon. Stand Stocking: 20% SpecieName AvgDBH Amortization (%) Recovery (%) Douglas - Fir Volume by Grade 3S 4S Total Douglas - Fir Total 1, ,976 1, ,976 9/30/14 2

3 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 comments: Pond Values Used: 3rd Quarter Calender Year Western Hemlock and Other Conifers Stumpage Price = Douglas-fir Bid Price Western redcedar and Other Cedars Stumpage Price = Douglas-fir Bid Price Red Alder and Other Hardwoods Stumpage Price = Douglas-fir Bid Price SCALING COST ALLOWANCE = $5.00/MBF FUEL COST ALLOWANCE = $4.00/Gallon LOG HAUL: Costed to Eugene. HAULING COSTS Hauling costs equivalent to $780 daily truck cost. Other Costs (with Profit & Risk to be added): Brand and Paint: 1,976 $1/MBF = $1,976 Intermediate Supports: $1,200 TOTAL Other Costs (with Profit & Risk to be aded) = $3,176 Other Costs (No Profit & Risk added): Invasive Species Equipment Cleaning: $2,000 Firewood Sorting: $1,000 Non-project roads/additional logging costs: $750 Forest Investment Associates Road Use Fee: $ TOTAL Other Costs (No Profit & Risk added) = $4, SLASH DISPOSAL None. 9/30/14 3

4 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 logging conditions combination#: 1 Douglas - Fir 45.64% yarding distance: Short (400 ft) downhill yarding: No logging system: Track Skidder Process: Stroke Delimber tree size: Small / Thinning 10in (90 Bft/tree), logs/mbf loads / day: 3.0 bd. ft / load: 3,000 cost / mbf: $ machines: Stroke Delimber (B) combination#: 2 Douglas - Fir 26.92% yarding distance: Short (400 ft) downhill yarding: No logging system: Cable: Small Tower <=40 Process: Stroke Delimber tree size: Small / Thinning 10in (90 Bft/tree), logs/mbf loads / day: 3.0 bd. ft / load: 3,000 cost / mbf: $ machines: Log Loader (A) Stroke Delimber (A) Tower Yarder (Small) combination#: 3 Douglas - Fir 18.47% yarding distance: Medium (800 ft) downhill yarding: No logging system: Cable: Small Tower <=40 Process: Stroke Delimber tree size: Small / Thinning 10in (90 Bft/tree), logs/mbf loads / day: 2.5 bd. ft / load: 3,000 cost / mbf: $ machines: Log Loader (A) Stroke Delimber (A) Tower Yarder (Small) combination#: 4 Douglas - Fir 8.97% yarding distance: Long (1,500 ft) downhill yarding: No logging system: Cable: Small Tower <=40 Process: Stroke Delimber tree size: Small / Thinning 10in (90 Bft/tree), logs/mbf loads / day: 2.0 bd. ft / load: 3,000 cost / mbf: $ machines: Log Loader (A) Stroke Delimber (A) Tower Yarder (Small) 9/30/14 4

5 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 logging costs Operating Seasons: 2.00 Profit Risk: 15.00% Project Costs: $52, Other Costs (P/R): $3, Slash Disposal: $0.00 Other Costs: $4, Miles of Road Road Maintenance: $2.62 Dirt Rock (Contractor) Rock (State) Paved Hauling Costs Species Douglas - Fir $ / MBF $0.00 Trips/Day 2.0 MBF / Load 3.0 9/30/14 5

6 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 logging costs breakdown Logging Road Maint Fire Protect Hauling Other P/R appl Profit & Risk Slash Disposal Scaling Other Total Douglas - Fir $ $2.75 $4.44 $ $1.61 $59.60 $0.00 $5.00 $2.28 $ Specie Amortization Pond Value Stumpage Amortized Douglas - Fir $0.00 $ $ $0.00 9/30/14 6

7 Timber Sale Appraisal Cline Plunkett Thin Sale District: West Oregon Date: September 30, 2014 summary Amortized Specie MBF Value Total Douglas - Fir 0 $0.00 $0.00 Unamortized Specie Douglas - Fir MBF 1,976 Value $ Total $234, Gross Timber Sale Value Recovery: $234, Prepared by: Joe Goldsby Phone: /30/14 7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41 Cline Plunkett Thin ( ) FY 2014 TIMBER CRUISE REPORT 1. Sale Area Location: Portions of Sections 15, 16, 21, 22, and 23, T11S, R8W, W.M., Lincoln County, Oregon. 2. Fund Distribution: a. Fund BOF 100% b. Tax Code 3. Sale Acreage by Area: Area Treatment Gross Acres Acreage Adjustment Net Sale Acres 1 Partial Cut 86 Cruise 70 2 Partial Cut 90 Cruise 80 3 Partial Cut 217 Cruise Partial Cut 3 Cruise 3 Acreage Comp. Method Ortho photo, GIS, GPS Ortho photo, GIS, GPS Ortho photo, GIS, GPS Ortho photo, GIS, GPS Closure n/a n/a n/a n/a 4. Cruisers and Cruise Dates: Sale Areas 1 and 2 were cruised by Trask Hodgeson in the winter of Area 3 was cruised by Evelyn Hukari in the fall of The volume for Area 4 was estimated based upon cruise data from the other sale areas. 5. Cruise Method and Computation: The sale consists of four partial cut areas that were cruised using variable plot sampling. All areas were cruised using a 20 BAF. Plots were randomly located throughout the areas with 29 plots in Area 1, 25 plots in Area 2, and 11 plots in Area 3. Trees contributing to excess basal area on each plot (above the residual basal area target of 140 ft 2 /acre) were measured for DBH and height. Data from measured trees was entered into a variable plot density management worksheet to determine removal volumes. Standard grade, defect, and breakage percentages were applied to the resulting volumes. Stereo photos, digital ortho photos, LiDar data, and GPS data from a Garmin GPSmap 62s were used to map the boundaries for the sale, and ArcMap 10.1 was used to determine gross acreage. 6. Timber Description: Timber in Area 1 is 29 year-old planted Douglas-fir. Area 2 contains 26 year-old planted Douglas-fir. Area 3 is largely 26 year-old planted Douglas-fir with approximately 6 acres of 64 year-old Douglasfir. Area 4 is 37 year-old planted Douglas-fir. Reserved tree species detected in the unit include red alder and bigleaf maple. Reserved trees were found in small amounts throughout Areas 1, 2, and 3. Cline Plunkett Thin Page 1 of 2 October 8, 2014

42 7. Total Volume (MBF) by Species and Grade: Species Gross Cruise Volume D & B D & B (MBF) Net Sale Volume Area 1 Douglas-fir 432 5% Area 2 Douglas-fir 473 5% Area 3 Douglas-fir % Area 4 Douglas-fir 20 5% 1 19 Total Douglas-fir % Species DBH Net Vol. 2-Saw 3-Saw 4-Saw % D & B Area 1 Grade Percentages -- 70% 30% Douglas-fir % Area 2 Grade Percentages -- 70% 30% Douglas-fir % Area 3 Grade Percentages -- 70% 30% Douglas-fir % Area 4 Grade Percentages -- 70% 30% Douglas-fir % Total Grade Percentages -- 70% 30% Douglas-fir % Cline Plunkett Thin Page 2 of 2 October 8, 2014

43 Type Type U.S. Highway 20 Little Elk Creek Page 1 of 2 Cline Crk Rd "x "x PRIVATE STATE Þ Cline Cline Lo op Summit R d Rd T T T T T T T T Cline Creek "x AREA 1 Legend Boundaries "x Timber Sale Boundary State Forest Property Boundary Right of Way (Posted) Roads Highway County Road Surfaced Road Unsurfaced Road New Construction Streams F Stream Type D Stream N Stream Unposted Stream Buffer Yarding Method Tractor Yarding Area Cable Corridors Potential Suitable Habitat Seasonally Restricted Buffer Low Stocked Area Reforestation Area Overhead Transmission Line T T Buried Transmission Line Land Survey Monument "x STATE PRIVATE LOGGING PLAN OF TIMBER SALE CONTRACT NO CLINE PLUNKETT THIN PORTIONS OF SECTIONS 15, 16, 21, 22 & 23, T11S, R8W, W.M., LINCOLN COUNTY, OREGON This product is for informational use and may not have been prepared for or be suitable for legal, engineering or survey purposes. Users of this information should review or consult the primary data and information sources to ascertain the usability of this information. 21 AREA 1 (PC) 2 (PC) 3 (PC) 4 (PC) TOTAL 16 "x Reforestation Area A East Cline Roa d NET ACRES TRACTOR ³ Scale 1:12,000 1, ,000 2,000 Feet AREA 2 Highway 20 Cutoff Rd NET ACRES CABLE Reforesta Area B Created By: Blake McKinley bmckinley@odf.state.or.us Date: 08/28/2014 Plunket Pass Roa

44 Type Type 2 Highway 20 Cutoff Rd Tower of Po wer Rd Tumtum River Page 2 of 2 U.S. Highway 20 Reforestation Area B Plunkett Pass Road Burnt Woods Ridge Rd "x Reforestation Area C "x "x Reforestation Area D Beaver "x Creek Reforestation Area E "x Plunkett AREA 3 Pon Reforestation Area F Harlan-Burnt Wo ods Roa d d Road STATE "x PRIVATE PRIVATE $ PRIVATE Shotpou c h Creek Shotpouch Road AREA 4 Legend Boundaries Timber Sale Boundary State Forest Property Boundary Right of Way (Posted) Roads Highway County Road Surfaced Road Unsurfaced Road New Construction Streams F Stream Type D Stream N Stream Unposted Stream Buffer Yarding Method Tractor Yarding Area Cable Corridors Low Stocked Area Reforestation Area Land Survey Monument "x LOGGING PLAN OF TIMBER SALE CONTRACT NO CLINE PLUNKETT THIN PORTIONS OF SECTIONS 15, 16, 21, 22 & 23, T11S, R8W, W.M., LINCOLN COUNTY, OREGON This product is for informational use and may not have been prepared for or be suitable for legal, engineering or survey purposes. Users of this information should review or consult the primary data and information sources to ascertain the usability of this information. 1, ,000 2,000 Feet AREA 1 (PC) 2 (PC) 3 (PC) 4 (PC) TOTAL NET ACRES TRACTOR ³ Scale 1:12,000 NET ACRES CABLE Created By: Blake McKinley bmckinley@odf.state.or.us Date: 05/13/2014