Timber Sale Appraisal Ten Points South Sale WL

Transcription

1 Timber Sale Appraisal Sale WL District: Western Lane Date: June 18, 2018 Cost Summary Conifer Hardwood Total Gross Timber Sale Value $290, $1, $292, Project Work: ($32,825.00) Advertised Value: $259, /04/18 1

2 Timber Sale Appraisal Sale WL District: Western Lane Date: June 18, 2018 Timber Description Location: Portions of Section 10, T24S, R11W, W.M., Coos County, Oregon Stand Stocking: 40% Specie Name AvgDBH Amortization (%) Recovery (%) Douglas - Fir Alder (Red) Maple Volume by Grade 2S 3S & 4S 6"- 11" Camprun Total Douglas - Fir Alder (Red) Maple Total Comments: Pond Values Used: Local Pond Values, April Western Red Cedar and Other Cedars Stumpage Price = Pond Value minus Logging Cost: $850/MBF = $1,300/MBF - $450/MBF Western Hemlock and Other Conifer Stumpage Price = Pond Value minus Logging Cost: $300/MBF = $695/MBF - $395/MBF Branding and Painting = $2.00/MBF Fuel Cost Allowance = $3.00/gallon Hauling Cost Allowance = equivalent to $900 daily truck cost. Other Cost(With Profit and Risk to be added): None. Other Cost (No Profit and Risk added): Final Road Maintenance = $19,557 Additonal Grading/Maintenance = $2,500 Yum Yard Myrtle Wood = $4,000 Landing slash piling = $2,000 Total other cost (No Profit and Risk added): $28,057 9/04/18 2

3 Timber Sale Appraisal Sale WL District: Western Lane Date: June 18, 2018 Logging Conditions Combination#: 1 Douglas - Fir 65.00% Alder (Red) 65.00% Maple 65.00% Logging System: Cable: Medium Tower >40 - <70 Process: Stroke Delimber yarding distance: Short (400 ft) downhill yarding: No tree size: Mature / Partial Cut (900 Bft/tree), 3-5 logs/mbf loads / day: 8 bd. ft / load: 4000 cost / mbf: $ machines: Log Loader (A) Stroke Delimber (A) Tower Yarder (Medium) Combination#: 2 Douglas - Fir 35.00% Alder (Red) 35.00% Maple 35.00% Logging System: Shovel Process: Stroke Delimber yarding distance: Short (400 ft) downhill yarding: No tree size: Mature / Regen Cut (900 Bft/tree), 3-5 logs/mbf loads / day: 8 bd. ft / load: 4000 cost / mbf: $99.12 machines: Stroke Delimber (B) 9/04/18 3

4 Timber Sale Appraisal Sale WL District: Western Lane Date: June 18, 2018 Logging Costs Operating Seasons: 1.00 Profit Risk: 15% Project Costs: $32, Other Costs (P/R): $0.00 Slash Disposal: $0.00 Other Costs: $28, Miles of Road Road Maintenance: $0.00 Dirt Rock (Contractor) Rock (State) Paved Hauling Costs Species $ / MBF Trips/Day MBF / Load Douglas - Fir $ Alder (Red) $ Maple $ /04/18 4

5 Timber Sale Appraisal Sale WL Logging Douglas - Fir District: Western Lane Date: June 18, 2018 Road Maint Fire Protect Hauling Logging Costs Breakdown Other P/R appl Profit & Risk Slash Disposal Brand & Paint Other Total $ $7.01 $6.06 $ $0.00 $45.90 $0.00 $2.00 $38.75 $ Alder (Red) $ $7.15 $6.06 $ $0.00 $51.73 $0.00 $2.00 $38.75 $ Maple $ $7.15 $6.06 $ $0.00 $51.73 $0.00 $2.00 $38.75 $ Specie Amortization Pond Value Stumpage Amortized Douglas - Fir $0.00 $ $ $0.00 Alder (Red) $0.00 $ $ $0.00 Maple $0.00 $ $63.64 $0.00 9/04/18 5

6 Timber Sale Appraisal Sale WL District: Western Lane Date: June 18, 2018 Summary Amortized Specie MBF Value Total Douglas - Fir 0 $0.00 $0.00 Alder (Red) 0 $0.00 $0.00 Maple 0 $0.00 $0.00 Unamortized Specie MBF Value Total Douglas - Fir 713 $ $290, Alder (Red) 4 $ $1, Maple 7 $63.64 $ Gross Timber Sale Value Recovery: $292, Prepared By: Kevin Gehrig Phone: /04/18 6

7 Ten Ponts South Combined Project Costs Subgrade improvements Culverts $28,330 $2,495 Roadside brushing $2,000 TOTAL PROJECT COSTS $32,825 Howard 06/14/2018

8 Summary of "Other Costs" for Timber Sale Appraisals ( ) "Other Costs" with Profit and Risk to be Added: None Total "Other Costs" with Profit and Risk to be Added: $0 "Other Costs" With No Additional Profit and Risk Units Quantity Cost/Unit Total Cost Final Road Maintenance "at the conclusion of log haul" Operation $ 19,557 Additional Grading/Maintenance "during active log haul" Operation $ 2,500 Yum Yard Myrtle Wood Operation $ 4,000 Landing slash piling Operation $ 2,000 Total "Other Costs" With No Additional Profit and Risk: $ 28,057 Cost per MBF 724 MBF $ 38.75

9 State Timber Sale Contract Ten Ponts South Subgrade Construction/Culverts Processing and Decking Right-of-Way Logs Not Included Totals 1370 Spur 1a Spur 1b TOTAL Stations Cost/Sta $ $ $ Cost $ 25, $ 1, $ 1, $ 27, Earthwork Clearing and Grubbing 1370 Spur 1a Spur 1b TOTAL Acreage Cost/Acre $1, $1, $1, Total $ 5,081 $ 268 $ 268 $ 5, Excavation yards are bank run from State's design Construction/Excavation 1370 Spur 1a Spur 1b TOTAL Stations Drift/Excavation Cu Yd $/sta $ $ $ Drift/Excavation $/yd Landing Construction $ $ $ Subtotal $ 10,549 $ 813 $ 898 $ 12, End-haul Costs are in addition to excavation costs above. Cu Yd 1000 $/yd $4.00 End-haul stumps Subtotal $4, $0.00 $0.00 $ 4, Culverts Aluminized Steel 1370 Spur 1a Spur 1b Length (ft) 80 Diameter 18" 18" 18" 0 Cost/Foot $ $ $ Subtotal Subtotal $ 1,219 $ - $ - $ 1, Installation Cost $ 1,276 $ - $ - $ 1, Subgrade Treatment Compaction w/ Roller 1370 Spur 1a Spur 1b TOTAL Road Stations Cost/STA $ $ $ Subtotal $ 1,673 $ 61 $ 75 $ 1,809 Grade and Shape 1370 Spur 1a Spur 1b TOTAL Road Stations Cost/STA $ $ $ Subtotal $ 1,520 $ 56 $ 68 $ 1,644 Move in Cost Initial Between Projects D-7 Cat $ 1,500 $ 27, Dump Truck $ 200 grader $ 500 $ 3,000 vibratory roller $ 200 $ 30, water truck $ 100 small excavator $ 500 Howard 06/14/2018

10 State Timber Sale Contract Ten Ponts South Final Road Maintenance Cost Summary Totals 1370 Spur 1a Spur 1b Marlow Creek TOTAL Stations Cost/Sta $ $ $ $ Total Cost $ 5,794 $ 225 $ 238 $ 11,800 $ 18,057 Spot Rocking 1370 Spur 1a Spur 1b Marlow Creek TOTAL Total Yds Rock Size 1 1/2"-0" /2"-0" $/yd $27.18 $0.00 $0.00 $27.18 Subtotal $ 544 $ - $ - $ 5,708 $ 6,252 Grade,Shape & Pull Ditches 1370 Spur 1a Spur 1b Marlow Creek TOTAL Stations $/STA $ $ $ $ Subtotal $ 2,000 $ 55 $ 68 $ 6,092 $ 8,215 Install Waterbars 1370 Spur 1a Spur 1b Marlow Creek TOTAL # of waterbars $/waterbar $35.00 $35.00 $35.00 $35.00 Subtotal $ 2, $ $ $ - $ 2, Landing clean up 1370 Spur 1a Spur 1b Marlow Creek TOTAL Stations $/STA $ $ $ Subtotal $ 200 $ 100 $ 100 $ - $ 400 Block Vehicle Access 1370 Spur 1a Spur 1b Marlow Creek Total Cost $ $ - $ - $ - $ Move In Initial Between Proj. Grader $ 500 Vibratory Rolloer D * Cat Excavator $ 1,000 Dump Truck Move in costs associated with one entry for the entire project Total Final Maintenance Costs $ 19,557 Howard 06/18/2018

11 Cruise Report SALE # Sale Area: Portions of Section 10, T24S, R11W, W.M., Coos County, Oregon. The sale s net harvestable acres are 27. There are approximately 2 acres of stream buffers and roads. Acres were determined using a combination of aerial photos, GPS, GIS, and topographic maps. Stand Description: is dominated by 45 year old Douglas-fir. A small component of Bigleaf maple, myrtle, and Red alder is present. The majority of the hardwood component is concentrated near the draws. Much of the stand consists of primarily sword fern, salal, Oregon grape, salmonberry, evergreen huckleberry, and vine maple. The slopes are variable ranging from 0-16%, with areas of steep 40-65% slopes. There are two streams located in the Southern sections of the timber sale area. This unit was appraised for be both cable and ground based operations. Cruise Method: The area was cruised in a grid pattern using a systematic variable radius plot sampling method. 11 plots were cruised in an alternating cruise-count pattern. Every tree was graded using the official rules for log scaling for the above species. 40, 36, and 32 foot lengths were favored for #2 and #3 sawlog grades. Deductions for defect were estimated on a tree by tree basis. Logs that were not at least 16 feet in length and having at least 20 bf were not counted. Volume Tables: Volumes were computed using the SuperACE program. Area 1 Net Cruised Volume (MBF) Avg. Special Camp Run Species 2 Saw 3 Saw 4 Saw Sub-Total DBH Mill Douglas-fir Red Alder Big leaf maple Total (MBF): 724 Note: A breakage and defect was applied to the volume in the appraisal. Average MBF/Acre: 27

12 Sta Spur 1b R R R Spur 1a Ø R T Trib of W Frk Millicoma Legend Timber Sale Boundary ODF Ownership Chainsaw Restricted Area Ground Based R Landing to Construct Ø Waste Areas Roads DIRT Streams )))))))) )))) )))))))) ))))) Logger Option Fish Nonfish Unknown Stream Buffer Logging Plan OF TIMBER SALE CONTRACT NO TEN POINTS SOUTH PORTIONS OF SECTION 10, T24S, R11W, W.M. COOS COUNTY, OREGON Feet 1 inch = 250 feet ³ This product is for informational use and may not have been prepared for or be suitable for legal, engineering or surveying purposes. Users of this information should review or consult the primary data and information sources to ascertain the usability of this information. TOTAL NET ACRES = 27