Timber Sale Appraisal Tom Rock Top Sale NC

Size: px

Start display at page:

Download "Timber Sale Appraisal Tom Rock Top Sale NC"

Charleen Russell
5 years ago
Views:

Timber Sale Appraisal Tom Rock Top Sale NC-341-2019-42- District: N Cascade Date: April 30, 2018 Cost Summary Conifer Hardwood

1 Timber Sale Appraisal Tom Rock Top Sale NC District: N Cascade Date: April 30, 2018 Cost Summary Conifer Hardwood Total Gross Timber Sale Value 2,097, ,097, Project Work: (127,300.00) Advertised Value: 1,970, /02/18 1

2 Timber Sale Appraisal Tom Rock Top Sale NC District: N Cascade Date: April 30, 2018 Timber Description Location: Portions of Sections 7 and 8 T10S, R3E, W.M., Linn County, OR Stand Stocking: 60% Specie Name AvgDBH Amortization (%) Recovery (%) Douglas - Fir Western Hemlock / Fir Volume by Grade 2S 3S & 4S 6"- 11" SM & Better Total Douglas - Fir 2, ,243 Western Hemlock / Fir Total 2, ,284 5/02/18 2

3 Comments: Pond Values Used: Local Pond Values, April, Western redcedar and Other Cedars Stumpage Price = Pond Value minus Logging Cost: 1,023.00/MBF = 1,350.00/MBF /MBF - 50/MBF Additional haul Red Alder and Other Hardwoods Stumpage Price = Pond Value minus Logging Cost: /MBF = /MBF /MBF BRANDING AND PAINTING COST ALLOWANCE = 2.00/MBF FUEL COST ALLOWANCE = 3.00/Gallon HAULING COST ALLOWANCE Hauling costs equivalent to 900 daily truck cost. Other Costs (with Profit & Risk to be added): Season 1 Equipment Move-In: Accounted for in Logging Cost Season 1 Equipment Weed Wash: ((120.00/hr loaded transport) + (22.00/hr X 2 pilots per piece of equipment)) X 2.5 hour wash time = X 4 pieces of equipment = 1, Season 2 Equipment Move-In: ((120.00/hr loaded transport) + (22.00/hr x 2 pilots per piece of equipment)) X 4 hour Move-In Cycle = X 4 pieces of equipment = 2, Season 2 Equipment Weed Wash: ((120.00/hr loaded transport) + (22.00/hr X 2 pilots per piece of equipment)) X 2.5 hour wash time = X 4 pieces of equipment = 1, Total Intermediate Support Cost Intermediate support: each = 1, TOTAL Other Costs (with Profit & Risk to be added) = 6, Other Costs (No Profit & Risk added): None. SLASH DISPOSAL COSTS Covering Piles: (12.00/pile x 6 piles) + (22/hr x 2 covering personnel x 1.5 hours) = TOTAL Slash Disposal Costs = ROAD MAINTENANCE COSTS Move-In: 120/hr loaded transport X 4 hour Move-In Cycle = 480 X 1 Grader = 480 General Road Maintenance: 6 miles X 1,100/mile + (move in 480) = 7,080 TOTAL Road Maintenance Costs = 7,080/ 3,284 MBF = /02/18 3

4 Timber Sale Appraisal Tom Rock Top Sale NC District: N Cascade Date: April 30, 2018 Logging Conditions Combination#: 1 Douglas - Fir % Western Hemlock / Fir % Logging System: Cable: Medium Tower >40 - <70 Process: Stroke Delimber yarding distance: Long (1,500 ft) downhill yarding: No tree size: Mature / Regen Cut (900 Bft/tree), 3-5 logs/mbf loads / day: 6 bd. ft / load: 5000 cost / mbf: machines: Log Loader (A) Stroke Delimber (A) Tower Yarder (Medium) 5/02/18 4

5 Timber Sale Appraisal Tom Rock Top Sale NC District: N Cascade Date: April 30, 2018 Logging Costs Operating Seasons: 2.00 Profit Risk: 10% Project Costs: 127, Other Costs (P/R): 6, Slash Disposal: Other Costs: 0.00 Miles of Road Road Maintenance: 2.16 Dirt Rock (Contractor) Rock (State) Paved Hauling Costs Species / MBF Trips/Day MBF / Load Douglas - Fir Western Hemlock / Fir /02/18 5

6 Timber Sale Appraisal Tom Rock Top Sale NC Logging Douglas - Fir District: N Cascade Date: April 30, 2018 Road Maint Fire Protect Hauling Logging Costs Breakdown Other P/R appl Profit & Risk Slash Disposal Scaling / Brand & Paint Other Western Hemlock / Fir Total Specie Amortization Pond Value Stumpage Amortized Douglas - Fir Western Hemlock / Fir /02/18 6

7 Timber Sale Appraisal Tom Rock Top Sale NC District: N Cascade Date: April 30, 2018 Summary Amortized Specie MBF Value Total Douglas - Fir Western Hemlock / Fir Unamortized Specie MBF Value Total Douglas - Fir 3, ,081, Western Hemlock / Fir , Gross Timber Sale Value Recovery: 2,097, Prepared By: Wyatt Taylor Phone: /02/18 7

8 Pulp Appraisal Sale Name Tom Rock Top Species All Species Stems Per/ac. 59 Acres 98 Total Stems 5782 BF/Stem, Conversion 10 Total MBF Per/Species 58 Pond Value Per/MBF Logging + Hauling Costs Additional Loading Costs Stumpage Tons Per/MBF, Conversion 10 Price Per/Ton Total Tons Per/Species 578 Total Value 6, Total Price Price/Ton Price/MBF 6, Total Less P/R 75% 1, Contract Price (/MBF) 29.28

9 SUMMARY OF ROAD COSTS TOM ROCK TOP Project No. 1 NEW CONSTRUCT: Segments B to B1 Total stations Total miles Rocking Length Rip Rap 6"-0 Jaw Run Roads 1.5"-0 Culverts 1.5"-0 Construct cy 331 cy 121 cy 24 cy 11, Move-in 6, Project No. 1 18, Project No. 2 ROAD IMPROVEMENT: Segments A to A2 A3 to A4 Total stations Rocking Length Rip Rap 6"-0 Jaw Run Roads 1.5"-0 Culverts 1.5"-0 Construct cy 108 cy 977 cy 72 cy 24, cy 567 cy 24 cy 12, cy 108 cy 1,543 cy 96 cy STOCKPILE ROCK: Total miles 1.28 Project No. 2 36, Project No. 3 Tom Rock Pit Stockpile at pit Stockpile at pit Size of Rock Cubic Yards Stockpile Cost to Crush only Total 1.5"-0 Crushed 4,215 cy , "-0 Jaw Run 1,561 cy , Project No. 3 72, TOTAL CONTRACT CREDIT AMOUNT 127, Grand Total 127, % = 25, ROCK TOTALS: Location Tom Rock Pit Stockpiled Roads & Culverts TOTAL to Crush Rock sizes Rip Rap 6"-0 Jaw Run Roads 1.5"-0 1,561 cy 4,215 cy 15 cy 439 cy 1,785 cy 15 cy 2,000 cy 6,000 cy James Stuart 05/02/2018

10 MOVE-IN COSTS TOM ROCK TOP Equipment Hourly rate On site Hrs Cost Lowboy Weedwash Weedwash Total No. Description per machine to move Cost Time 65/hr Cost 1 Grader Rollers & Compactor Excavator , Small backhoe Tractors (D5 - D8) , Dump Truck (10 cy +) Loader Water Truck (1000 gallon) Totals , TOTAL MOVE-IN COSTS ONE TIME = 6, James Stuart 05/02/2018

11 PROJECT NO. 1 New Construct Sale: Tom Rock Top Road Segment: B to B1 ROAD BETTERMENT: Station Designed Cubic Yards/Station Cost per Quanity Riprap 1.5"-0 6" jaw run Soil Station or Acre Sum Reconstruct cy 60 cy , Landing Tailtrack Landing Construction 0 - Turn out - Turnaround - End haul road ditch - Culvert Bedding 1 3 cy 24 cy Two-way junction - SUB-TOTAL 2, CULVERTS: Total Description Type Size Length Cost Bevel Bands Cost Sub Total Install Sum 1-18" x 40 cpp 18" , cpp = corrigated plastic pipe cmp = corrigated metal pipe Quantity Cost Sub Total Install Sum Seed/mulch (average 2-bales per site/pipe) Install 6 long steel "T" posts on culverts Remove old culverts off State property Install outlet dissipator SUB-TOTAL 1, SURFACING: Turn Two-way Culvert Turn Dissipator Haul & Crush Roads Tailtrack Roads Arounds Junctions Bedding outs (cy/pipe) Total Combined Cost 1.5" cy 24 cy 145 cy , "-0 JawRun 331 cy 331 cy , Riprap (8"- 24") 3 cy 3 cy SUB-TOTAL 7, GRAND TOTAL = 11, James Stuart 05/02/2018

12 PROJECT NO. 2 ROAD - IMPROVEMENT COSTS Sale: Tom Rock Top Road Segment: A to A2 ROAD BETTERMENT: Station Designed Cubic Yards/Station Cost per Quanity Riprap 1.5"-0 6" jaw run Soil Station or Acre Sum Reconstruct cy Landing Tailtrack 2 54 cy - - Landing Construction Turn out - Turnaround - End haul road ditch cy Culvert Bedding 3 3 cy 24 cy Two-way junction - SUB-TOTAL 1, CULVERTS: Total Description Type Size Length Cost Bevel Bands Cost Sub Total Install Sum 3-18" x 30 cpp 18" 90 1, , , , cpp = corrigated plastic pipe cmp = corrigated metal pipe Quantity Cost Sub Total Install Sum Seed/mulch (average 2-bales per site/pipe) Install 6 long steel "T" posts on culverts Remove old culverts off State property Install outlet dissipator SUB-TOTAL 3, SURFACING: Turn Two-way Culvert Turn Dissipator Haul & Crush Roads Tailtrack Roads Arounds Junctions Bedding outs (cy/pipe) Total Combined Cost 1.5" cy 72 cy 1,049 cy , "-0 JawRun 108 cy 108 cy , Riprap (8"- 24") 9 cy 9 cy SUB-TOTAL 18, GRAND TOTAL = 24, James Stuart 05/02/2018

13 PROJECT NO. 2 ROAD - IMPROVEMENT COSTS Sale: Tom Rock Top Road Segment: A3 to A4 ROAD BETTERMENT: Station Designed Cubic Yards/Station Cost per Quanity Riprap 1.5"-0 6" jaw run Soil Station or Acre Sum Reconstruct cy Landing Tailtrack - - Landing Construction - Turn out - Turnaround 1 54 cy End haul road ditch cy Culvert Bedding 1 3 cy 24 cy Two-way junction - SUB-TOTAL CULVERTS: Total Description Type Size Length Cost Bevel Bands Cost Sub Total Install Sum 1-18" x 40 cpp 18" , cpp = corrigated plastic pipe cmp = corrigated metal pipe Quantity Cost Sub Total Install Sum Seed/mulch (average 2-bales per site/pipe) Install 6 long steel "T" posts on culverts Remove old culverts off State property Install outlet dissipator SUB-TOTAL 1, SURFACING: Turn Two-way Culvert Turn Dissipator Haul & Crush Roads Tailtrack Roads Arounds Junctions Bedding outs (cy/pipe) Total Combined Cost 1.5" cy 54 cy 24 cy 591 cy , "-0 JawRun Riprap (8"- 24") 3 cy 3 cy SUB-TOTAL 9, GRAND TOTAL = 12, James Stuart 05/02/2018

14 Tom Rock Top Pit Name: Tom Rock (4-mile) 1.5"-0 Crushed /cu.yd.==> Swell: 1.30 Shrinkage/Compact: 1.16 Drill Pct.: 100% Truck measure 6,000 cy Oversize Pct.: 25% Scalp & Clear Overburden: /hr x 4 hrs = 1, Drill & Shoot: 3.00 /cy x 6,000 cy = 18, Sort and split oversize rock: 4.25 /cy x 1,500 cy = 6, Load Crusher: 1.25 /cy x 6,000 cy = 7, Crushing 2.50 /cy x 6,000 cy = 15, Screening Rock 2.30 /cy x 6,000 cy = 13, Clean Up Pit /hr x 2 hrs = MOVE IN COSTS Subtotal 62, stage crusher 3, , Move in and set up Drill and Compressor 1, , Move in D-8 (1) Move in Loaders (1) Move in Excavator (1) Move in Trucks (1) Gradation Tests per 6,000 cy = Subtotal 6, "-0 Jaw Run /cu.yd.==> ESTIMATED TOTAL COST 69, Swell: 1.30 Shrinkage/Compact: 1.16 Drill Pct.: 100% Truck measure 2,000 cy Oversize Pct.: 25% Scalp & Clear Overburden: /hr x 4 hrs = Drill & Shoot: 3.00 /cy x 2,000 cy = 6, Sort and split oversize: 4.25 /cy x 500 cy = 2, Load Crusher: 1.25 /cy x 2,000 cy = 2, Crushing 2.50 /cy x 2,000 cy = 5, Screening Rock 2.30 /cy x 2,000 cy = 4, Subtotal 20, Riprap & Pit-run /cu.yd.==> 2.38 ESTIMATED TOTAL COST 20, Truck measure 15 cy Rip and Develop 2.00 /cy x 15 cy = Sort Oversize: 3.75 /cy x 2 cy = 5.63 Subtotal ESTIMATED TOTAL COST GRAND TOTAL FOR CRUSHING 90, James Stuart 05/02/2018

15 (Sale Name) Rates Tom Rock (Quarry) Tom Rock (Stockpile) Spread Dump Truck Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total Crushed (Rock Type) D10 (Truck) 12-G (Grader) Vibratory Roller (Compactor) B /2" - 0 (Rock Size) 14G (Loader) D8 (Tractor) D OH Hauling Time Computation Grader Rate (/Hr.) Operator (/Hr.) Total 50 MPH Miles per round trip 0 Minutes 12-G MPH Miles per round trip 0 Minutes 14-G MPH Miles per round trip 0 Minutes Compaction Equipment Rate (/Hr.) Operator (/Hr.) Total 30 MPH Miles per round trip 0 Minutes Vibratory Roller MPH 1.7 Miles per round trip 4 Minutes Vib. Grid Roller MPH 0.5 Miles per round trip 2 Minutes Hand Held Compactor MPH 0 Miles per round trip 0 Minutes Tractors Rate (/Hr.) Operator (/Hr.) Total 10 MPH 0 Miles per round trip 0 Minutes D MPH 0.3 Miles per round trip 4 Minutes D Total Miles per Round Trip D Dump or Spread Time per Round Trip 0 Minutes D Total Hauling Cycle Time for this Setting (100% Efficiency) 9 Minutes Operator Efficiency Correction (80% Efficiency) 12 Minutes Loader Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total 14G Cat Wheel Loader Time Per Cubic Yard Tom Rock Top Rate (Min/Load) Delay (Min) Total Loading Time (Min) Hauling Only (per cubic yard) 0.98 min/cu.yd Loading Costs Delay Time (while loading = loading time per cubic yard) 0.52 min/cu.yd Crushed Rock Total Time Per Cubic Yard 1.50 min/cu.yd Pit-Run/Jaw-Run Rock Rip Rap Rock Hauling Cost Per Cubic Yard Computation Fill Material Cost of Truck Per Hour per Hr. Cost of Truck Operator Pre Hour per Hr. Dump or Spread Time (Min) Total Operating Cost Per Hour per Hr. Pile Dump 0.25 Operating Cost Per Minute 1.42 per Min. Truck Spread 0.5 Cost Per Cubic Yard 2.13 per Cu. Yd. Spreading w/grader 5 Loading Cost Per Cubic Yard 0.95 per Cu. Yd. Spreading Cost Per Cubic Yard Cost of Grader Per Hour per Hr. Cost of Grader Operator Per Hour per Hr. Cost of Compaction Equip. Per Hour per Hr. Cost of Compaction Equip. Op. Per Hour per Hr. Total Operating Cost Per Hour per Hr. Cost Per Cubic Yard to Grade and Roll 1.42 Cu. Yd. Total Cost to Load, Haul and Place 4.51 Cu. Yd. Cost to Crush Grand Total Combined James Stuart 05/02/2018

16 (Sale Name) Rates Tom Rock (Quarry) Tom Rock (Stockpile) Spread Dump Truck Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total Jaw Run (Rock Type) D10 (Truck) 12-G (Grader) Vibratory Roller (Compactor) B " (Rock Size) 14G (Loader) D8 (Tractor) D OH Hauling Time Computation Grader Rate (/Hr.) Operator (/Hr.) Total 50 MPH Miles per round trip 0 Minutes 12-G MPH Miles per round trip 0 Minutes 14-G MPH Miles per round trip 0 Minutes Compaction Equipment Rate (/Hr.) Operator (/Hr.) Total 30 MPH Miles per round trip 0 Minutes Vibratory Roller MPH 1.7 Miles per round trip 4 Minutes Vib. Grid Roller MPH 0.5 Miles per round trip 2 Minutes Hand Held Compactor MPH 0 Miles per round trip 0 Minutes Tractors Rate (/Hr.) Operator (/Hr.) Total 10 MPH 0 Miles per round trip 0 Minutes D MPH 0.3 Miles per round trip 4 Minutes D Total Miles per Round Trip D Dump or Spread Time per Round Trip 0 Minutes D Total Hauling Cycle Time for this Setting (100% Efficiency) 9 Minutes Operator Efficiency Correction (80% Efficiency) 12 Minutes Loader Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total 14G Cat Wheel Loader Time Per Cubic Yard Tom Rock Top Rate (Min/Load) Delay (Min) Total Loading Time (Min) Hauling Only (per cubic yard) 0.98 min/cu.yd Loading Costs Delay Time (while loading = loading time per cubic yard) 0.52 min/cu.yd Crushed Rock Total Time Per Cubic Yard 1.50 min/cu.yd Pit-Run/Jaw-Run Rock Rip Rap Rock Hauling Cost Per Cubic Yard Computation Fill Material Cost of Truck Per Hour per Hr. Cost of Truck Operator Pre Hour per Hr. Dump or Spread Time (Min) Total Operating Cost Per Hour per Hr. Pile Dump 0.25 Operating Cost Per Minute 1.42 per Min. Truck Spread 0.5 Cost Per Cubic Yard 2.13 per Cu. Yd. Spreading w/grader 5 Loading Cost Per Cubic Yard 0.95 per Cu. Yd. Spreading Cost Per Cubic Yard Cost of Grader Per Hour per Hr. Cost of Grader Operator Per Hour per Hr. Cost of Compaction Equip. Per Hour per Hr. Cost of Compaction Equip. Op. Per Hour per Hr. Total Operating Cost Per Hour per Hr. Cost Per Cubic Yard to Grade and Roll 1.42 Cu. Yd. Total Cost to Load, Haul and Place 4.51 Cu. Yd. Cost to Crush Grand Total Combined James Stuart 05/02/2018

17 (Sale Name) Rates Tom Rock (Quarry) Tom Rock (Stockpile) Spread Dump Truck Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total Pit-Run (Rock Type) D10 (Truck) 12-G (Grader) Vibratory Roller (Compactor) B "+ 24" (Rock Size) 14G (Loader) D8 (Tractor) D OH Hauling Time Computation Grader Rate (/Hr.) Operator (/Hr.) Total 50 MPH Miles per round trip 0 Minutes 12-G MPH Miles per round trip 0 Minutes 14-G MPH Miles per round trip 0 Minutes Compaction Equipment Rate (/Hr.) Operator (/Hr.) Total 30 MPH Miles per round trip 0 Minutes Vibratory Roller MPH 1.7 Miles per round trip 4 Minutes Vib. Grid Roller MPH 0.5 Miles per round trip 2 Minutes Hand Held Compactor MPH 0 Miles per round trip 0 Minutes Tractors Rate (/Hr.) Operator (/Hr.) Total 10 MPH 0 Miles per round trip 0 Minutes D MPH 0.3 Miles per round trip 4 Minutes D Total Miles per Round Trip D Dump or Spread Time per Round Trip 0 Minutes D Total Hauling Cycle Time for this Setting (100% Efficiency) 9 Minutes Operator Efficiency Correction (80% Efficiency) 12 Minutes Loader Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total 14G Cat Wheel Loader Time Per Cubic Yard Tom Rock Top Rate (Min/Load) Delay (Min) Total Loading Time (Min) Hauling Only (per cubic yard) 0.98 min/cu.yd Loading Costs Delay Time (while loading = loading time per cubic yard) 0.52 min/cu.yd Crushed Rock Total Time Per Cubic Yard 1.50 min/cu.yd Pit-Run/Jaw-Run Rock Rip Rap Rock Hauling Cost Per Cubic Yard Computation Fill Material Cost of Truck Per Hour per Hr. Cost of Truck Operator Pre Hour per Hr. Dump or Spread Time (Min) Total Operating Cost Per Hour per Hr. Pile Dump 0.25 Operating Cost Per Minute 1.42 per Min. Truck Spread 0.5 Cost Per Cubic Yard 2.13 per Cu. Yd. Spreading w/grader 5 Loading Cost Per Cubic Yard 0.95 per Cu. Yd. Spreading Cost Per Cubic Yard Cost of Grader Per Hour per Hr. Cost of Grader Operator Per Hour per Hr. Cost of Compaction Equip. Per Hour per Hr. Cost of Compaction Equip. Op. Per Hour per Hr. Total Operating Cost Per Hour per Hr. Cost Per Cubic Yard to Grade and Roll 1.42 Cu. Yd. Total Cost to Load, Haul and Place 4.51 Cu. Yd. Cost to Crush 2.38 Grand Total Combined 6.88 James Stuart 05/02/2018

18 Tom Rock Top (Sale Name) Total Yards End Hauled: cy Rates On site EndHual To nearest waste area Spread and Compact Dump Truck Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total Waste (Type) D10 (Truck) D6 (Grader) Vibratory Roller (Compactor) B (Rock Size) (Loader) Cat 325 Excavator (Excavator) D (Water Truck Size) Gal/cu.yd OH Hauling Time Computation Grader Rate (/Hr.) Operator (/Hr.) Total 50 MPH Miles per round trip 0 Minutes 12-G MPH Miles per round trip 0 Minutes 14-G MPH Miles per round trip 0 Minutes Compaction Equipment Rate (/Hr.) Operator (/Hr.) Total 30 MPH Miles per round trip 0 Minutes Vibratory Roller MPH Miles per round trip 0 Minutes Vib. Grid Roller MPH 0.4 Miles per round trip 1 Minutes Hand Held Compactor MPH 0 Miles per round trip 0 Minutes Tractors Rate (/Hr.) Operator (/Hr.) Total 10 MPH 0.1 Miles per round trip 1 Minutes D MPH Miles per round trip 0 Minutes D Total Miles per Round Trip D Dump or Spread Time per Round Trip 0 Minutes D Total Hauling Cycle Time for this Setting (100% Efficiency) 2.05 Minutes Operator Efficiency Correction (80% Efficiency) 2.56 Minutes Loader Rate (/Hr.) Capacity (cy) Operator (/Hr.) Total 14G Cat Wheel Loader Cat 325 Excavator Time Per Cubic Yard Total Rate Delay (Min) Loading (Min/Load) Hauling Only (per cubic yard) 0.21 min/cu.yd Loading Costs Time (Min) Delay Time (while loading = loading time per cubic yard) 0.52 min/cu.yd Crushed Rock Total Time Per Cubic Yard 0.73 min/cu.yd Pit-Run/Jaw-Run Rock Rip Rap Rock Hauling Cost Per Cubic Yard Computation Fill Material Cost of Truck Per Hour per Hr. Cost of Truck Operator Pre Hour per Hr. Dump or Spread Time (Min) Total Operating Cost Per Hour per Hr. Pile Dump 0.25 Operating Cost Per Minute 1.42 per Min. Truck Spread 0.5 Cost Per Cubic Yard 1.04 per Cu. Yd. Spreading w/dozer 5 Loading Cost Per Cubic Yard 1.56 per Cu. Yd. Place with Excavator 6 Spreading Cost Per Cubic Yard Cost of Excavator Per Hour per Hr. Cost of Excavator Operator Per Hour per Hr. Cost of Compaction Equip. Per Hour per Hr. Cost of Compaction Equip. Op. Per Hour per Hr. Total Operating Cost Per Hour per Hr. Cost Per Cubic Yard to Place and Compact 1.94 Cu. Yd. Total Cost to Load, Haul, and Place 4.55 Cu. Yd. James Stuart 05/02/2018

19 TC PSTATS TWP RGE SC TRACT TYPE 10S 03E 07 SOUTH 0001 PROJECT STATISTICS PAGE PROJECT TOMRKTOP DATE ACRES PLOTS 37 TREES 191 CuFt S 1 4/6/2018 BdFt W PLOTS TREES TOTAL ESTIMATED PERCENT TREES TOTAL SAMPLE PER PLOT TREES TREES CRUISE , DBH COUNT REFOREST COUNT BLANKS 100 % STAND SUMMARY SAMPLE TREES AVG BOLE REL BASAL GROSS NET GROSS NET TREES /ACRE DBH LEN DEN AREA BF/AC BF/AC CF/AC CF/AC DOUG FIR ,908 33,086 7,733 7,733 WHEMLOCK TOTAL ,374 33,505 7,850 7,850 CONFIDENCE LIMITS OF THE SAMPLE 68.1 TIMES OUT OF 100 THE VOLUME WILL BE WITHIN THE SAMPLE ERROR CL 68.1 SD: 1.0 DOUG FIR WHEMLOCK TOTAL 51.5 CL 68.1 SD: 1.0 DOUG FIR WHEMLOCK TOTAL 43.6 CL 68.1 SD: 1.0 DOUG FIR WHEMLOCK COEFF SAMPLE TREES - BF # OF TREES REQ. INF. POP. VAR.% S.E.% LOW AVG HIGH COEFF SAMPLE TREES - CF # OF TREES REQ. INF. POP. VAR.% S.E.% LOW AVG HIGH COEFF TOTAL 36.9 CL 68.1 SD: 1.0 DOUG FIR WHEMLOCK TOTAL 29.9 CL 68.1 SD: 1.0 DOUG FIR WHEMLOCK TOTAL 32.6 CL 68.1 SD: 1.0 DOUG FIR WHEMLOCK TOTAL TREES/ACRE # OF PLOTS REQ. INF. POP. VAR.% S.E.% LOW AVG HIGH COEFF BASAL AREA/ACRE # OF PLOTS REQ. INF. POP. VAR.% S.E.% LOW AVG HIGH COEFF NET BF/ACRE # OF PLOTS REQ. INF. POP. VAR.% S.E.% LOW AVG HIGH ,256 33,086 34, ,712 33,505 35, COEFF NET CUFT FT/ACRE # OF PLOTS REQ. INF. POP. VAR.% S.E.% LOW AVG HIGH ,318 7,733 8, ,446 7,850 8,

20 CRUISE REPORT Tom Rock Top Contract No Locations: Portions of Sections 7 and 8, T10S, R3E, W.M., Linn County, Oregon 2. Cruise Design: The cruise design for the timber sale area is as follows: Sale Area: Assumed a Coefficient of Variation of 32.6% an average stand diameter of 23 inches, a desired sampling error of 11% at a 68% confidence level. The resulting standard error for board foot volume was 5.4% 3. Sampling Methods: The sale area was cruised in February and March of 2018 with 17 grade and 20 count plots. Plots were laid out on a 4.5 chain x 5 chain grid. Plots falling on or near existing roads, no-harvest areas, or riparian management areas were offset 1/2 chain. Plots 1-9 and were cruised with a 40 BAF and Plots and were cruised with a 28 BAF (27.78 rounded up). The use of different BAF s was required to obtain an accurate cruise due to the stands varying density. 4. Cruise Report: Additional and more specific cruise summaries are included in the SuperAce outputs: Project Statistics, Stand Table Summary, Log Stock Table, and Species, Sort, Grade Table. 5. Tree Measurement and Grading: All grade plot sample trees were measured and graded following Columbia River Log Scale grade rules and favoring 40 foot segments. a) Height Standards: Total tree heights were measured to the nearest foot. Bole heights were calculated to 25% of DBH. b) Diameter Standards: Diameters were measured outside bark at breast height to the nearest tenth of an inch. c) Form Factors were measured for each grade tree using a form point of 17 feet. 5. Data Processing: a) Volumes and Statistics, Cruise, volume estimates and sampling statistics were derived from Super Ace 2008 cruise software. b) Deductions: A 10 percent volume deduction was used for all species to account for hidden defect and breakage. c) Acreage: The total timber sale area is 98 acres net. 6. Cruisers: The sale was cruised by O cruisers Mitchell, Taylor and Kaupp.

21 TC PSTNDSUM Stand Table Summary Page 1 Date: 4/6/2018 T10S R03E S07 Ty Project TOMRKTOP Time: 10:13:59AM Acres Grown Year: Spc S T DBH Sample Trees FF 16 Tot Av Ht Trees/ Acre BA/ Acre Logs Acre Average Log Net Cu.Ft. Net Bd.Ft. Tons/ Acre Net Cu.Ft. Acre Net Bd.Ft. Acre Tons T o t a l s Cunits MBF ,408 1, ,023 2, ,161 2, ,643 2, ,453 1, ,000 4,282 2, ,736 1, ,670 1, ,083 1, ,786 1, , Totals ,733 33,086 21,597 7,578 3,242 WH WH WH Totals Totals ,850 33,505 21,966 7,693 3,284

22 TC PLOGSTVB Log Stock Table - MBF T10S R03E S07 Ty Project: TOMRKTOP Acres Page 1 Date 4/6/2018 Time 10:13:57AM Spp S T So Gr Log Gross Def Net % Net Volume by Scaling Diameter in Inches rt de Len MBF % MBF Spc DO SM DO SM DO 2M DO 2M DO 2M DO 2M DO 2M DO 2M 40 2, , DO 3M DO 3M DO 3M DO 3M DO 3M DO 3M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M DO 4M Totals 3, , WH DO 2M WH DO 3M WH DO 4M WH DO 4M WH Totals Total All Species 3, ,

23 TC PSPCSTGR Species, Sort Grade - Board Foot Volumes (Project) T10S R03E S07 Ty Project: Acres TOMRKTOP Page 1 Date 4/6/2018 Time 10:13:58AM % Percent of Net Board Foot Volume Average Log Logs S So Gr Net Bd. Ft. per Acre Total Log Scale Dia. Log Length Ln Dia Bd CF/ Per Spp T rt ad BdFt Def% Gross Net Net MBF Ft In Ft Lf /Acre DO SM DO 2M ,134 26,989 2, DO 3M ,410 4, DO 4M Totals ,908 33,086 3, WH DO 2M WH DO 3M WH DO 4M WH Totals Totals ,374 33,505 3,

24 Shepherds Pit 1 Translator Hill Road A4 E A2 E A1 E Tom Rock A E Tom Rock Road A3 E B1 E B E Tom Rock 600 Legend E Project Points 1 Rockpits ÑÜ Stockpile Sites New Construction Corridors HaulRoute Timber Sale Boundary LOGGING MAP Tom Rock Top GTR TIMBER SALE CONTRACT # Stream Buffer PORTIONS OF SECTIONS 7 AND 8 T10S, R3E, W.M. Santiam State Forest LINN COUNTY, OR 1:6,500 1 inch = 542 feet ,000 Feet Area 1 Total. Approximate Net Acres 98 Acres (MC) 98 Acres This product is for informational use and may not have been prepared for, or be suitable for legal, engineering, or surveying purposes.

Timber Sale Appraisal Green 30 Sale NC

Timber Sale Appraisal Green 30 Sale NC-314-2018-71- District: N Cascade Date: December 21, 2017 Cost Summary Conifer Hardwood Total Gross Timber Sale Value $1,214,074.40 $0.00 $1,214,074.40 Project Work: