District: Astoria Date: December 07, 2018
Timber Sale AppraisalFoster
Sale AT-341-2019-W00593-01
Cost Summary
Conifer Hardwood Total
Gross TimberSale Value $430,956.45 $120,639.60 $551,596.05
Project Work: $0.00
Advertised Value: $551,596.05
1/04/19 1
District: Astoria Date: December 07, 2018
Timber Sale AppraisalFoster
Sale AT-341-2019-W00593-01
Timber Description
Location: Section 6 T6N, R6W, and Sections 31 & 32 T7N, R6W, W.M., Clatsop County, Oregon
Stand Stocking: 80%
Specie Name AvgDBH Amortization (%) Recovery (%)
Douglas - Fir 23 0 96
Alder (Red) 15 0 95
Volume by Grade 2S3S & 4S 6"-11"
8" - 9" 10" - 11" 12"+ 6" - 7" Total
Douglas - Fir 895 202 0 0 0 0 1,097
Alder (Red) 0 0 68 137 87 84 376
Total 895 202 68 137 87 84 1,473
Comments: Pond Values: Local Pond Values, August 2018.
Expected Log Markets: Mist, Willamina, Banks, North Plains, Clatskanie, Tillamook, Garibaldi, Forest Grove, Warrenton,Longview, WA, Vancouver, WA, and Chehalis, WA.
Western redcedar and Other Cedars Stumpage Price = Pond Value minus Logging Cost:$992.85/MBF = $1,200/MBF-$207.15/MBF
Other Conifers Stumpage Price = Pond Value minus Logging Cost:$292.85/MBF = $500/MBF-$207.15/MBF
Other Conifers Stumpage Price = Pond Value minus Logging Cost:$69.89/MBF = $500/MBF-$430.11/MBF
Other Costs (With Profit and Risk to be added):
Machine Washing for Invasive Weed Compliance = $2,000
Ditch Filters:20 bales of straw @ $10/bale = $2008 hours of labor @ $40/hour = $320
TOTAL Other Costs (with Profit and Risk to be added): $2,520
Other Costs (No Profit and Risk added):None
ROAD MAINTENANCE(See attached Road Maintenacnce Cost Summary Sheet)TOTAL Road Maintenance: $14,580/1,473 MBF = $9.90/MBF
1/04/19 2
District: Astoria Date: December 07, 2018
Timber Sale AppraisalFoster
Sale AT-341-2019-W00593-01
Logging ConditionsCombination#: 1 Douglas - Fir 92.00%
Alder (Red) 92.00%
Logging System: Cable: Medium Tower >40 - <70 Process: Manual Falling/Delimbing
yarding distance: Medium (800 ft) downhill yarding: Notree size: Mature / Regen Cut (900 Bft/tree), 3-5 logs/MBF
loads / day: 12 bd. ft / load: 4600
cost / mbf: $119.57
machines: Log Loader (A)Tower Yarder (Medium)
Combination#: 2 Douglas - Fir 8.00%Alder (Red) 8.00%
Logging System: Shovel Process: Harvester Head Delimbing
yarding distance: Medium (800 ft) downhill yarding: Notree size: Mature / Partial Cut (900 Bft/tree), 3-5 logs/MBF
loads / day: 18 bd. ft / load: 4100
cost / mbf: $72.41
machines: ForwarderHarvester
1/04/19 3
District: Astoria Date: December 07, 2018
Timber Sale AppraisalFoster
Sale AT-341-2019-W00593-01
Logging Costs
Operating Seasons: 1.00 Profit Risk: 12%
Project Costs: $0.00 Other Costs (P/R): $2,520.00
Slash Disposal: $3,258.00 Other Costs: $0.00
Miles of Road
DirtRock
(Contractor)Rock
(State) Paved
0.0 0.0 0.0 0.0
Road Maintenance:
Hauling Costs
Species $ / MBF Trips/Day MBF / Load
Douglas - Fir $0.00 4.0 4.9
Alder (Red) $0.00 1.0 4.0
$9.90
1/04/19 4
District: Astoria Date: December 07, 2018
Timber Sale AppraisalFoster
Sale AT-341-2019-W00593-01
Logging Costs Breakdown
LoggingRoadMaint
FireProtect
HaulingOther
P/R applProfit &
RiskSlash
DisposalBrand & Paint Other Total
Douglas - Fir
$115.80 $10.30 $2.98 $50.41 $1.71 $21.74 $2.21 $2.00 $0.00 $207.15
Alder (Red)
$115.80 $10.40 $2.98 $249.38 $1.71 $45.63 $2.21 $2.00 $0.00 $430.11
Specie Amortization Pond Value Stumpage Amortized
Douglas - Fir $0.00 $600.00 $392.85 $0.00
Alder (Red) $0.00 $750.96 $320.85 $0.00
1/04/19 5
District: Astoria Date: December 07, 2018
Timber Sale AppraisalFoster
Sale AT-341-2019-W00593-01
Summary
Specie MBF Value Total
Douglas - Fir 0 $0.00 $0.00
Alder (Red) 0 $0.00 $0.00
Specie MBF Value Total
Douglas - Fir 1,097 $392.85 $430,956.45
Alder (Red) 376 $320.85 $120,639.60
Amortized
Unamortized
Gross Timber Sale Value
Recovery: $551,596.05
Prepared By: Cody Valencia Phone: 503-325-5451
1/04/19 6
Sale: MBF: 1,473.00Date: September 4, 2018 $$/MBF: $9.90By: Cody Valencia
Move-in Type Equipment/Rationale Rate Times Hours Rate Cost
Grader 14G $778 1 43 $100 $5,078Dump Truck 12CY $163 1 12 $79 $1,111
Final FE Loader C966 $778 1 12 $83 $1,774Road Vibratory Roller $778 1 43 $77 $4,089
Maintenance Water Truck 2,500 gallon $190 1 12 $89 $1,258Rubber Tired Backhoe-small $321 1 4 $77 $629Labor 8 $40 $641
Total $14,580
Production Rates Miles/day Days HoursGrader 1.5 5.4 43Vibratory Roller 1.5 5.4 43
Unnamed spurs 1.1 miles
Foster Mainline 5.3 miles
Road Maintenance Cost Summary (Post Harvest)
8.1
Distance (miles)Final Road Maintenance
Foster
8.1
Northrup Creek 1.7 miles
Process and compact: All crushed rock roads
Grade & Process Total = 8.1 Miles
Vegetation Type/Zone
Vegetation Type/Zone
Code
Production Rate (hr/ac)
Estimated Piles/Acre
Sale Number: At-341-2019-W00593-01 Doug-fir A 0.5 2.0Sale Name: Foster Hemlock/Fir B 1.5 4.5
Date: 09/04/2018 Hemlock/Spruce C 2.0 6.0Hemlock D 2.0 6.0Conifer/Hardwood E 1.5 4.5Whole Tree Yarding F 0.25 0.5
Sale Area Harvest TypeVeg
Type/ZoneGround Based Yarding Acres
Estimated Piling
Hours/AreaCost/Hour
C325Total
Cost/Area1 MC E 3 5 $129.00 $580.50
In-unit Piling Sub Total = $580.50
Sale Area
Number of Landings to be
PiledCost/Landing
Pile Total Cost/AreaNumber of In-
Unit PilesMaterial Cost/Pile
Total Cost/Area
1 4 $330.00 $1,320.00 13.5 $5.00 $67.50Materials Sub Total = $67.50
Landing Piling Sub Total = $1,320.00Move-In
AllowanceNumber of Move-In's
Total Move-In Allowance
$1,290.00 1 $1,290.00 Move-In Sub Total = $1,290.00
Grand Total = $3,258.00
Site Prep Appraisal
)))))))))))
)))
))))))
))))))))
)))))))))
)
)))
))))))
))))
)))
))))))))
)))))))
))))
)))))
)))
âÑ âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑ
âÑ
âÑ
âÑ
âÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑ
âÑâÑâÑâÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑ
âÑ
âÑ
âÑ
âÑ
âÑ
âÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑ
âÑ
âÑ
âÑ
âÑ
â Ñâ Ñ
â Ñâ Ñ
â Ñâ Ñ
â ÑâÑ
â Ñâ Ñ
âÑâÑ
âÑâ Ñ
â ÑâÑ
âÑâ Ñ
âÑâÑ
âÑ
âÑâ Ñ
â Ñâ Ñ
â Ñâ Ñ
â Ñâ Ñ
â ÑâÑ
â Ñâ Ñ
â ÑâÑ
âÑ
âÑ
âÑ
âÑâÑ
âÑ
âÑâÑ
â ÑâÑ
âÑ
âÑâÑ
âÑâÑ
â Ñâ Ñ
âÑâÑ
âÑ âÑ âÑ âÑ âÑ âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑâÑ
âÑ
âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ
"J "J
;
;
;;
!R
T7N R6WT6N R6W
3231
Area 1
Foste
r
Mainline
LegendOwnership Boundary
â Ñâ Ñ
â Ñ
âÑ âÑ âÑ âÑ âÑ âÑ âÑâÑ
âÑ
âÑâÑâÑâÑâÑâÑ
Timber Sale BoundaryReforestation Area
)))))
)))))))))))))))
)))))))))) Posted Stream BufferNonposted Stream BufferType "F" StreamType "N" StreamSeasonal Type "N" StreamSurfaced RoadCable Based Yarding
; Ground Based Yarding!R Landing"J Survey Monument
0 750 1,500375Feet
Approximate Scale 1"=500'
³LOGGING PLAN
OF TIMBER SALE FOSTERPORTIONS OF SECTION 6 OF T6N, R6W
AND SECTIONS 31 & 32, T7N, R6W, W.M,. CLATSOP COUNTY, OREGON
Approximate Net Acerage MC AcresArea 1 (MC) - 36Total Sale Acreage = 36
Logging Breakdown Tractor CableArea 1 (MC) - 8%, 3 acres 92%, 33 acresTotal = 8%, 3 acres 92%, 33 acres